0001539497-22-000896.txt : 20220425 0001539497-22-000896.hdr.sgml : 20220425 20220425152347 ACCESSION NUMBER: 0001539497-22-000896 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20220425 DATE AS OF CHANGE: 20220425 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: BENCHMARK 2022-B35 MORTGAGE TRUST CENTRAL INDEX KEY: 0001921064 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-262701-01 FILM NUMBER: 22849501 BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0001258361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 861073506 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 FWP 1 n3088_x6-a1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-262701-01
     

 

     
  FREE WRITING PROSPECTUS, DATED APRIL 25, 2022  
     
  The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-262701) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Bancroft Capital, LLC, Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.  
     
  The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.  Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.  
     
  The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.  
     
  The securities related to this File are being offered when, as and if issued.   This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted.  Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates.  Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.  
     
  Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.  
     
     

 

 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City
                         
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 100.0% GSBI GSMC NAP NAP 624 South Grand Avenue Los Angeles
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 100.0% DBRI GACC NAP NAP 1933 South Broadway Los Angeles
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%   CREFI, UBS AG, BANA, BMO, and MSBNA CREFI NAP NAP Various Various
3.01 Property   1 4000 Principio Parkway 0.8% 12.3%         4000 Principio Parkway East North East
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% 11.1%         2020 Joe B. Jackson Parkway Murfreesboro
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% 10.7%         1901 Meadowville Technology Parkway Chester
3.04 Property   1 52 Pettengill Road 0.7% 10.4%         52 Pettengill Road Londonderry
3.05 Property   1 510 John Dodd Road 0.7% 10.3%         510 John Dodd Road Spartanburg
3.06 Property   1 309 Dulty’s Lane 0.6% 9.2%         309 Dulty’s Lane Burlington
3.07 Property   1 5300 Centerpoint Parkway 0.4% 5.3%         5300 Centerpoint Parkway Groveport
3.08 Property   1 17001 West Mercury Street 0.3% 4.7%         17001 Mercury Street Gardner
3.09 Property   1 725 Darlington Avenue 0.3% 4.3%         725 Darlington Avenue Mahwah
3.10 Property   1 10100 89th Avenue N 0.2% 3.7%         10100 89th Avenue North Maple Grove
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% 3.1%         7303 Rickenbacker Parkway West Columbus
3.12 Property   1 4836 Hickory Hill Road 0.2% 3.0%         4836 Hickory Hill Road Memphis
3.13 Property   1 7000 West Post Road 0.2% 2.8%         7000 West Post Road Las Vegas
3.14 Property   1 3201 Bearing Drive 0.2% 2.8%         3201 Bearing Drive Franklin
3.15 Property   1 900 Commerce Parkway West Drive 0.2% 2.4%         900 Commerce Parkway West Drive Greenwood
3.16 Property   1 6825 West County Road 400 North 0.1% 2.3%         6825 West County Road 400 North Greenfield
3.17 Property   1 951 Trails Road 0.1% 1.6%         951 Trails Road Eldridge
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 100.0% GSBI GSMC NAP NAP 2417 Third Avenue Bronx
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%   GSBI, WFB GSMC NAP NAP Various Various
5.01 Property   1 800 Northwest 4th Street 1.0% 17.1%         800 Northwest 4th Street Perham
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% 16.3%         4100 Millennium Boulevard Southeast Massillon
5.03 Property   1 3000 East Mount Pleasant Street 0.9% 14.7%         3000 East Mount Pleasant Street Burlington
5.04 Property   1 7330 West Sherman Street 0.8% 13.0%         7330 West Sherman Street Phoenix
5.05 Property   1 821 Route 97 0.7% 11.0%         821 Route 97 Waterford
5.06 Property   1 3200 Northern Cross Boulevard 0.6% 10.0%         3200 Northern Cross Boulevard Fort Worth
5.07 Property   1 3636 Medallion Avenue 0.6% 9.9%         3636 Medallion Avenue Newport
5.08 Property   1 692 Wabash Avenue North 0.2% 4.1%         692 Wabash Avenue North Brewster
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% 3.7%         225 Commonwealth Avenue Extension Bristol
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 100.0% CREFI CREFI NAP NAP 115 Tabor Road Morris Plains
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 100.0% JPMCB JPMCB NAP NAP 3858 Walnut Street and 3827 North Lafayette Street Denver
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%   JPMCB, SMC JPMCB NAP NAP Various Detroit
8.01 Property   1 First National Building 1.1% 23.1%         660 Woodward Avenue Detroit
8.02 Property   1 The Qube 0.7% 14.7%         611 Woodward Avenue Detroit
8.03 Property   1 Chrysler House 0.6% 11.5%         719 Griswold Street and 730 Shelby Street Detroit
8.04 Property   1 1001 Woodward 0.5% 11.4%         1001-1075 Woodward Avenue Detroit
8.05 Property   1 One Woodward 0.4% 8.3%         1 Woodward Avenue Detroit
8.06 Property   1 The Z Garage 0.3% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue Detroit
8.07 Property   1 Two Detroit Garage 0.2% 5.1%         160 East Congress Street Detroit
8.08 Property   1 1505 & 1515 Woodward 0.2% 4.8%         1505 and 1515-1529 Woodward Avenue Detroit
8.09 Property   1 1001 Brush Street 0.2% 4.1%         1001 Brush Street Detroit
8.10 Property   1 The Assembly 0.2% 3.2%         1700 West Fort Street Detroit
8.11 Property   1 419 Fort Street Garage 0.1% 2.9%         419 East Fort Street Detroit
8.12 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue Detroit
8.13 Property   1 1401 First Street 0.1% 1.7%         1401 First Street Detroit
8.14 Property   1 Lane Bryant Building 0.0% 0.9%         1520 Woodward Avenue Detroit
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 100.0% CREFI, BMO, BCREI CREFI NAP NAP 101 Crawfords Corner Road Holmdel
10 Loan 8, 63, 64 1 2550 M Street 4.2% 100.0% CREFI CREFI NAP NAP 2550 M Street Northwest Washington
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 100.0% CREFI, WFBNA CREFI NAP NAP 1621-1679 East Monte Vista Avenue Vacaville
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%   CREFI, BCREI CREFI NAP NAP Various Various
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% 9.6%         15047 Airline Highway Prairieville
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% 9.3%         640 East Main Street Sun Prairie
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% 8.8%         1810 Harlem Road Loves Park
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% 8.6%         224 West Main Street Thibodaux
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% 8.3%         6411 West Park Avenue Houma
12.06 Property   1 Publix - Decatur (Point), AL 0.2% 5.8%         2934 Point Mallard Parkway Southeast Decatur
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% 5.0%         300 Holmes Avenue Clarendon Hills
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% 4.7%         1201 Parkview Drive New Iberia
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% 4.3%         2310 South Union Street Opelousas
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% 4.2%         2500 Archbishop Philip M. Hannan Boulevard Meraux
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% 3.6%         1498 Opelika Road Auburn
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% 2.5%         230 West Pike Street Clarksburg
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% 2.0%         1155 Fuller Avenue Northeast Grand Rapids
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% 1.8%         416 Commerce Drive Madison
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% 1.7%         26 North Avenue Northlake
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% 1.6%         1351 North Jackson Street Tullahoma
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% 1.5%         9600 East Ogden Avenue La Grange
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% 1.4%         1100 West Devon Avenue Elk Grove Village
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% 1.3%         702 East 5th Street Marysville
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% 1.3%         3200 Bold Forbes Way Owensboro
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% 1.3%         1977 West Galena Boulevard Aurora
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% 1.2%         901 Ogden Avenue Downers Grove
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% 1.1%         1841 Bailey Road Cuyahoga Falls
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% 1.1%         1079 Sabattus Street Lewiston
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% 1.0%         8500 West Dempster Street Niles
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% 1.0%         1507 Rand Road Des Plaines
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% 0.9%         10521 West University Boulevard Odessa
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% 0.9%         2000 Main Street Weber City
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% 0.8%         4405 East Highway 199 Springtown
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% 0.8%         702 West Marketview Drive Champaign
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% 0.7%         514 North Saginaw Street Holly
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% 0.7%         1620 Sheffield Avenue Dyer
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% 0.7%         9604 University Avenue Lubbock
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% 0.6%         1620 Marsh Road Wilmington
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 100.0% CREFI CREFI NAP NAP 200 West Jackson Boulevard Chicago
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 100.0% GSBI GSMC NAP NAP 4501 12th Avenue Northeast Seattle

 

A-1 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City
                         
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%   DBRI GACC NAP NAP Various Various
15.01 Property   1 Holiday Inn Terre Haute 0.9% 45.8%         3300 South US Highway 41 Terre Haute
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% 28.7%         3304 US Highway 41 South Terre Haute
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% 25.5%         3939 South Street Lafayette
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%   GSBI GSMC NAP NAP Various Various
16.01 Property   1 700 Ash Street 0.4% 24.1%         700 Ash Street Reedsburg
16.02 Property   1 5200 Foundry Circle 0.3% 21.5%         5200 Foundry Circle Saint Cloud
16.03 Property   1 2700 Plum Street 0.3% 16.7%         2700 Plum Street New Castle
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% 10.9%         801 & 617 South Carpenter Avenue Kingsford
16.05 Property   1 N2480 County Road M 0.1% 7.3%         N2480 County Road M Browntown
16.06 Property   1 W140 N5540 Lilly Road 0.1% 6.9%         W140 N5540 Lilly Road Menomonee Falls
16.07 Property   1 530 East Main Street 0.1% 6.4%         530 East Main Street Biscoe
16.08 Property   1 210 Ann Avenue 0.1% 6.1%         210 Ann Avenue Brewton
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%   GSBI GSMC NAP NAP Various Various
17.01 Property   1 1060 West Mason Street 1.0% 65.8%         1060 West Mason Street Green Bay
17.02 Property   1 289 Robbins Drive 0.2% 11.0%         289 Robbins Drive Troy
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% 9.6%         N58W16780 Ridgewood Drive Menomonee Falls
17.04 Property   1 280 Corporate Woods Parkway 0.1% 8.0%         280 Corporate Woods Parkway Vernon Hills
17.05 Property   1 2602 Agriculture Drive 0.1% 5.6%         2602 Agriculture Drive Madison
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%   CREFI CREFI NAP NAP Various Various
18.01 Property   1 110 West 69th Street 0.7% 45.8%         110 West 69th Street New York
18.02 Property   1 141 Columbia Heights 0.4% 25.3%         141 Columbia Heights Brooklyn
18.03 Property   1 15A West 73rd Street 0.3% 19.8%         15A West 73rd Street New York
18.04 Property   1 23 West 70th Street 0.1% 9.1%         23 West 70th Street New York
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 100.0% DBRI, MSBNA, CREFI, WFBNA CREFI NAP NAP 601 Lexington Avenue New York
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 100.0% JPMCB JPMCB NAP NAP 793 & 795 West Bel Air Avenue Aberdeen
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 100.0% DBRI GACC NAP NAP 188 East Capitol Street Jackson
22 Loan 101 1 Eagle Station 1.2% 100.0% DBRI GACC NAP NAP 3701 South Carson Street Carson City
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 100.0% JPMCB JPMCB NAP NAP 1095 Washington Boulevard Robbinsville
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 100.0% DBRI GACC NAP NAP 28455 North Vistancia Boulevard Peoria
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 100.0% DBRI GACC NAP NAP 800 Scudders Mill Road Plainsboro
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 100.0% GSBI GSMC NAP NAP 44 West 47th Street New York
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%   CREFI CREFI NAP NAP Various Augusta
27.01 Property   1 Belair Plaza 0.5% 55.1%         365 South Belair Road Augusta
27.02 Property   1 Goshen Village 0.4% 44.9%         3722 Mike Padgett Highway Augusta
28 Loan 116, 117 1 University Square 0.9% 100.0% DBRI GACC NAP NAP 501 East Albertoni Street Carson
29 Loan 118 1 1600 Brittmoore 0.8% 100.0% JPMCB JPMCB NAP NAP 1600 Brittmoore Road Houston
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 100.0% GSBI GSMC NAP NAP 9 Du Rhu Drive Mobile
31 Loan   4 Southern Star Storage Portfolio 0.8%   CREFI CREFI NAP NAP Various Various
31.01 Property   1 Addison Airport Self Storage 0.3% 34.7%         4485 Glenn Curtiss Drive Addison
31.02 Property   1 Jensen Beach Self Storage 0.2% 29.1%         3250 Northeast Candice Avenue Jensen Beach
31.03 Property   1 Montrose Airport Self Storage 0.2% 24.3%         63224 La Salle Road Montrose
31.04 Property   1 281 Mini Storage 0.1% 11.9%         3608 US Highway 281 George West
32 Loan 123 1 Best Western North Phoenix 0.6% 100.0% DBRI GACC NAP NAP 9455 North Black Canyon Highway Phoenix
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 100.0% CREFI CREFI NAP NAP 1300 North Interstate 35 Gainesville
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 100.0% DBRI GACC NAP NAP 305 Mary Higginson Lane Uniontown
35 Loan 124 1 Redwood Simpsonville II 0.5% 100.0% GSBI GSMC NAP NAP 113 Karland Drive Simpsonville
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 100.0% DBRI GACC NAP NAP 2213 McElderry Street Baltimore
37 Loan 127 1 900 East Grand Avenue 0.3% 100.0% CREFI CREFI NAP NAP 900 East Grand Avenue Carbondale

 

A-2 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units
                           
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% Los Angeles California 90017 Office CBD/Data Center 1967 1992 661,553
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% Los Angeles California 90007 Mixed Use Office/Retail 1958 2019 806,960
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Various Various Various Industrial Various Various Various 9,438,321
3.01 Property   1 4000 Principio Parkway 0.8% Cecil Maryland 21901 Industrial Warehouse/Distribution 2006-2012 NAP 1,194,744
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% Rutherford Tennessee 37127 Industrial Warehouse/Distribution 2012 NAP 1,016,281
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% Chesterfield Virginia 23836 Industrial Warehouse/Distribution 2012 NAP 1,016,281
3.04 Property   1 52 Pettengill Road 0.7% Rockingham New Hampshire 03053 Industrial Warehouse/Distribution 2015 NAP 614,240
3.05 Property   1 510 John Dodd Road 0.7% Spartanburg South Carolina 29303 Industrial Warehouse/Distribution 2012 NAP 1,015,740
3.06 Property   1 309 Dulty’s Lane 0.6% Burlington New Jersey 08016 Industrial Warehouse/Distribution 2001 NAP 633,836
3.07 Property   1 5300 Centerpoint Parkway 0.4% Franklin Ohio 43125 Industrial Warehouse/Distribution 2014 NAP 581,342
3.08 Property   1 17001 West Mercury Street 0.3% Johnson Kansas 66030 Industrial Warehouse/Distribution 2018 NAP 645,462
3.09 Property   1 725 Darlington Avenue 0.3% Bergen New Jersey 07430 Industrial Warehouse/Distribution 1999 2010 167,424
3.10 Property   1 10100 89th Avenue N 0.2% Hennepin Minnesota 55369 Industrial Warehouse/Distribution 2015 NAP 319,062
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% Franklin Ohio 43217 Industrial Warehouse/Distribution 2020 NAP 357,504
3.12 Property   1 4836 Hickory Hill Road 0.2% Shelby Tennessee 38141 Industrial Warehouse/Distribution 1984-1987 NAP 646,160
3.13 Property   1 7000 West Post Road 0.2% Clark Nevada 89113 Industrial Warehouse/Distribution 2011 NAP 95,953
3.14 Property   1 3201 Bearing Drive 0.2% Johnson Indiana 46131 Industrial Manufacturing/Distribution 1974 2006 422,912
3.15 Property   1 900 Commerce Parkway West Drive 0.2% Johnson Indiana 46143 Industrial Manufacturing/Distribution 2008 2020 294,388
3.16 Property   1 6825 West County Road 400 North 0.1% Hancock Indiana 46140 Industrial Warehouse/Distribution 2008 2020 245,041
3.17 Property   1 951 Trails Road 0.1% Scott Iowa 52748 Industrial Manufacturing/Distribution 1997 2001 171,951
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Bronx New York 10451 Office Suburban 1928 2015 185,314
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% Various Various Various Industrial Various Various Various 2,206,965
5.01 Property   1 800 Northwest 4th Street 1.0% Otter Tail Minnesota 56573 Industrial Manufacturing/Warehouse 1970 1974-2016 515,972
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% Stark Ohio 44646 Industrial Manufacturing 2009 2020 171,390
5.03 Property   1 3000 East Mount Pleasant Street 0.9% Des Moines Iowa 52601 Industrial Manufacturing/Warehouse 1946, 1978 1974-2017 444,618
5.04 Property   1 7330 West Sherman Street 0.8% Maricopa Arizona 85043 Industrial Warehouse/Distribution 2009 NAP 207,222
5.05 Property   1 821 Route 97 0.7% Erie Pennsylvania 16441 Industrial Manufacturing 1965-1990, 2022 2018 221,876
5.06 Property   1 3200 Northern Cross Boulevard 0.6% Tarrant Texas 76137 Industrial Warehouse/Distribution 1993 2020 121,253
5.07 Property   1 3636 Medallion Avenue 0.6% Jackson Arkansas 72112 Industrial Manufacturing 1968 2004 278,553
5.08 Property   1 692 Wabash Avenue North 0.2% Stark Ohio 44613 Industrial Manufacturing 1969, 1982, 1986, 1998 2017 141,878
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% Bristol City Virginia 24201 Industrial Warehouse/Distribution 1965 NAP 104,203
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Morris New Jersey 07950 Office Suburban 2007 2016 447,066
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% Denver Colorado 80205 Office CBD 2017-2019 NAP 177,697
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Wayne Michigan 48226 Various Various Various Various 2,694,627
8.01 Property   1 First National Building 1.1% Wayne Michigan 48226 Office CBD 1921 2010 800,119
8.02 Property   1 The Qube 0.7% Wayne Michigan 48226 Office CBD 1958 2011 522,702
8.03 Property   1 Chrysler House 0.6% Wayne Michigan 48226 Office CBD 1919 2013 343,488
8.04 Property   1 1001 Woodward 0.5% Wayne Michigan 48226 Office CBD 1965 2013 319,039
8.05 Property   1 One Woodward 0.4% Wayne Michigan 48226 Office CBD 1962 2013 370,257
8.06 Property   1 The Z Garage 0.3% Wayne Michigan 48226 Other Parking Garage 2013 2015-2016 1,351
8.07 Property   1 Two Detroit Garage 0.2% Wayne Michigan 48226 Other Parking Garage 2002 2015-2016 1,106
8.08 Property   1 1505 & 1515 Woodward 0.2% Wayne Michigan 48226 Office CBD 1925 2018 141,741
8.09 Property   1 1001 Brush Street 0.2% Wayne Michigan 48226 Other Parking Garage 1993 2015-2016 1,309
8.10 Property   1 The Assembly 0.2% Wayne Michigan 48216 Mixed Use Multifamily/Office/Retail 1913 2019 32
8.11 Property   1 419 Fort Street Garage 0.1% Wayne Michigan 48226 Other Parking Garage 2005 2015-2016 637
8.12 Property   1 Vinton 0.1% Wayne Michigan 48226 Mixed Use Multifamily/Retail 1917 2018 21
8.13 Property   1 1401 First Street 0.1% Wayne Michigan 48226 Other Parking Garage 1976 2017 633
8.14 Property   1 Lane Bryant Building 0.0% Wayne Michigan 48226 Office CBD 1917 2018 31,695
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Monmouth New Jersey 07733 Office Suburban 1962, 1964, 1982 2017 1,371,470
10 Loan 8, 63, 64 1 2550 M Street 4.2% District of Columbia District of Columbia 20037 Office CBD 1978 2015 207,081
11 Loan 8, 65 1 Nut Tree Plaza 4.1% Solano California 95688 Retail Anchored 2006 2008 369,932
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% Various Various Various Retail Single Tenant Various Various 747,953
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% Ascension Louisiana 70769 Retail Single Tenant 2017 NAP 41,917
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% Dane Wisconsin 53590 Retail Single Tenant 2009 NAP 61,048
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% Winnebago Illinois 61111 Retail Single Tenant 1998 NAP 142,357
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% Terrebonne Louisiana 70301 Retail Single Tenant 2015 NAP 42,311
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% Terrebonne Louisiana 70364 Retail Single Tenant 2016 NAP 44,237
12.06 Property   1 Publix - Decatur (Point), AL 0.2% Morgan Alabama 35603 Retail Single Tenant 2018 NAP 45,600
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% DuPage Illinois 60514 Retail Single Tenant 1986 NAP 15,896
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% Iberia Louisiana 70563 Retail Single Tenant 2016 NAP 41,952
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% Saint Landry Louisiana 70570 Retail Single Tenant 2016 NAP 43,240
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% Saint Bernard Louisiana 70075 Retail Single Tenant 2016 NAP 42,311
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% Lee Alabama 36830 Retail Single Tenant 2009 NAP 13,253
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% Harrison West Virginia 26301 Retail Single Tenant 1966 NAP 43,500
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% Kent Michigan 49503 Retail Single Tenant 2000 NAP 10,965
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% Dane Wisconsin 53719 Retail Single Tenant 1994 NAP 16,240
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% Cook Illinois 60164 Retail Single Tenant 1961 NAP 5,300
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% Coffee Tennessee 37388 Retail Single Tenant 1997 NAP 9,600
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% Cook Illinois 60525 Retail Single Tenant 1997 NAP 3,000
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% Cook Illinois 60007 Retail Single Tenant 1977 NAP 4,250
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% Union Ohio 43040 Retail Single Tenant 2022 NAP 3,500
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% Daviess Kentucky 42303 Retail Single Tenant 2021 NAP 7,150
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% Kane Illinois 60506 Retail Single Tenant 1976 NAP 5,000
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% DuPage Illinois 60515 Retail Single Tenant 1954 2007 10,500
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% Summit Ohio 44221 Retail Single Tenant 2014 NAP 8,353
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% Androscoggin Maine 04240 Retail Single Tenant 2014 NAP 9,026
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% Cook Illinois 60714 Retail Single Tenant 1978 NAP 5,477
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% Cook Illinois 60016 Retail Single Tenant 1967 2019 8,300
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% Ector Texas 79764 Retail Single Tenant 2013 NAP 9,026
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% Scott Virginia 24290 Retail Single Tenant 1958 2013 9,495
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% Parker Texas 76082 Retail Single Tenant 2014 NAP 9,026
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% Champaign Illinois 61822 Retail Single Tenant 1989 2012 4,884
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% Oakland Michigan 48442 Retail Single Tenant 1950 2014 10,736
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% Lake Indiana 46311 Retail Single Tenant 2006 NAP 9,014
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% Lubbock Texas 79423 Retail Single Tenant 2004 NAP 9,014
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% New Castle Delaware 19803 Retail Single Tenant 1950 2007 2,475
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Cook Illinois 60606 Office CBD 1971 2016 481,801
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% King Washington 98105 Hospitality Extended Stay 2016 NAP 165

 

A-3 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units
                           
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% Various Indiana Various Hospitality Various Various Various 294
15.01 Property   1 Holiday Inn Terre Haute 0.9% Vigo Indiana 47802 Hospitality Full Service 1962 2017 118
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% Vigo Indiana 47802 Hospitality Limited Service 2007 2014-2015 92
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% Tippecanoe Indiana 47905 Hospitality Extended Stay 1990 2017 84
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% Various Various Various Industrial Manufacturing Various Various 1,633,716
16.01 Property   1 700 Ash Street 0.4% Sauk Wisconsin 53959 Industrial Manufacturing 1940-1980 NAP 366,798
16.02 Property   1 5200 Foundry Circle 0.3% Stearns Minnesota 56303 Industrial Manufacturing 1977 NAP 304,950
16.03 Property   1 2700 Plum Street 0.3% Henry Indiana 47362 Industrial Manufacturing 1920-1988 NAP 248,030
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% Dickinson Michigan 49802 Industrial Manufacturing 1947 NAP 170,000
16.05 Property   1 N2480 County Road M 0.1% Green Wisconsin 53522 Industrial Manufacturing 1930 NAP 132,000
16.06 Property   1 W140 N5540 Lilly Road 0.1% Waukesha Wisconsin 53051 Industrial Manufacturing 1980-2010 NAP 116,220
16.07 Property   1 530 East Main Street 0.1% Montgomery North Carolina 27209 Industrial Manufacturing 1946 2015 181,028
16.08 Property   1 210 Ann Avenue 0.1% Escambia Alabama 36426 Industrial Manufacturing 1975 1990 114,690
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% Various Various Various Industrial Various Various Various 328,664
17.01 Property   1 1060 West Mason Street 1.0% Brown Wisconsin 54303 Industrial Manufacturing/Warehouse 1936 1998 238,215
17.02 Property   1 289 Robbins Drive 0.2% Oakland Michigan 48083 Industrial Manufacturing 1978 2016 29,998
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% Waukesha Wisconsin 53051 Industrial Flex 1996 NAP 25,347
17.04 Property   1 280 Corporate Woods Parkway 0.1% Lake Illinois 60061 Industrial R&D/Flex 1996 2002 21,160
17.05 Property   1 2602 Agriculture Drive 0.1% Dane Wisconsin 53718 Industrial Flex 2002 NAP 13,944
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Various New York Various Multifamily Mid Rise Various NAP 65
18.01 Property   1 110 West 69th Street 0.7% New York New York 10023 Multifamily Mid Rise 1924 NAP 36
18.02 Property   1 141 Columbia Heights 0.4% Kings New York 11201 Multifamily Mid Rise 1979 NAP 15
18.03 Property   1 15A West 73rd Street 0.3% New York New York 10023 Multifamily Mid Rise 1910 NAP 5
18.04 Property   1 23 West 70th Street 0.1% New York New York 10023 Multifamily Mid Rise 1900 NAP 9
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% New York New York 10022 Office CBD 1977 2021 1,675,659
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% Harford Maryland 21001 Hospitality Limited Service 2017, 2018 NAP 177
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% Hinds Mississippi 39201 Office CBD 1986 2009 221,249
22 Loan 101 1 Eagle Station 1.2% Carson City Nevada 89701 Retail Anchored 1982 2010 114,096
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Mercer New Jersey 08691 Retail Anchored 1990 NAP 120,979
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% Maricopa Arizona 85383 Retail Single Tenant 2007 2018 57,795
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% Middlesex New Jersey 08536 Office Suburban 1985, 1989, 1994 2013 731,104
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% New York New York 10036 Retail Unanchored 2009 NAP 7,346
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Various Georgia Various Retail Anchored Various NAP 97,988
27.01 Property   1 Belair Plaza 0.5% Columbia Georgia 30907 Retail Anchored 2000 NAP 52,188
27.02 Property   1 Goshen Village 0.4% Richmond Georgia 30906 Retail Anchored 1998 NAP 45,800
28 Loan 116, 117 1 University Square 0.9% Los Angeles California 90746 Retail Anchored 2008 NAP 40,808
29 Loan 118 1 1600 Brittmoore 0.8% Harris Texas 77043 Industrial Flex 1981, 2000, 2018, 2021 2021 110,231
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Mobile Alabama 36608 Retail Unanchored 2006 NAP 81,585
31 Loan   4 Southern Star Storage Portfolio 0.8% Various Various Various Self Storage Self Storage Various NAP 150,490
31.01 Property   1 Addison Airport Self Storage 0.3% Dallas Texas 75001 Self Storage Self Storage 1983 NAP 37,773
31.02 Property   1 Jensen Beach Self Storage 0.2% Martin Florida 34957 Self Storage Self Storage 1979 NAP 23,644
31.03 Property   1 Montrose Airport Self Storage 0.2% Montrose Colorado 81401 Self Storage Self Storage 1984-2002 NAP 51,918
31.04 Property   1 281 Mini Storage 0.1% Live Oak Texas 78022 Self Storage Self Storage 1999-2018 NAP 37,155
32 Loan 123 1 Best Western North Phoenix 0.6% Maricopa Arizona 85021 Hospitality Limited Service 1997 2018 87
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Cooke Texas 76240 Hospitality Limited Service 2019 NAP 83
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Fayette Pennsylvania 15401 Hospitality Limited Service 2016 NAP 90
35 Loan 124 1 Redwood Simpsonville II 0.5% Greenville South Carolina 29680 Multifamily Garden 2020 NAP 38
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Baltimore City Maryland 21205 Office Medical 2006 NAP 31,752
37 Loan 127 1 900 East Grand Avenue 0.3% Jackson Illinois 62901 Multifamily Garden 1992 2020 36

 

A-4 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
                        1   2  
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% SF 588.39 111,000,000 111,000,000 111,000,000 2.77600% 0.02156% 2.75444% NAP 260,346.39
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% SF 185.88 100,000,000 100,000,000 100,000,000 5.42500% 0.01156% 5.41344% NAP 458,362.27
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% SF 36.14 73,656,388 73,656,388 73,656,388 3.86465618% 0.024060% 3.84059618% NAP 240,508.48
3.01 Property   1 4000 Principio Parkway 0.8% SF   9,091,303 9,091,303 9,091,303          
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% SF   8,153,762 8,153,762 8,153,762          
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% SF   7,892,808 7,892,808 7,892,808          
3.04 Property   1 52 Pettengill Road 0.7% SF   7,633,958 7,633,958 7,633,958          
3.05 Property   1 510 John Dodd Road 0.7% SF   7,586,608 7,586,608 7,586,608          
3.06 Property   1 309 Dulty’s Lane 0.6% SF   6,795,328 6,795,328 6,795,328          
3.07 Property   1 5300 Centerpoint Parkway 0.4% SF   3,939,565 3,939,565 3,939,565          
3.08 Property   1 17001 West Mercury Street 0.3% SF   3,447,119 3,447,119 3,447,119          
3.09 Property   1 725 Darlington Avenue 0.3% SF   3,156,702 3,156,702 3,156,702          
3.10 Property   1 10100 89th Avenue N 0.2% SF   2,702,137 2,702,137 2,702,137          
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% SF   2,284,400 2,284,400 2,284,400          
3.12 Property   1 4836 Hickory Hill Road 0.2% SF   2,242,311 2,242,311 2,242,311          
3.13 Property   1 7000 West Post Road 0.2% SF   2,079,215 2,079,215 2,079,215          
3.14 Property   1 3201 Bearing Drive 0.2% SF   2,038,178 2,038,178 2,038,178          
3.15 Property   1 900 Commerce Parkway West Drive 0.2% SF   1,746,709 1,746,709 1,746,709          
3.16 Property   1 6825 West County Road 400 North 0.1% SF   1,662,530 1,662,530 1,662,530          
3.17 Property   1 951 Trails Road 0.1% SF   1,203,756 1,203,756 1,203,756          
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% SF 383.13 71,000,000 71,000,000 71,000,000 4.66000% 0.01156% 4.64844% NAP 279,546.06
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% SF 62.35 66,318,600 66,318,600 66,318,600 3.90000% 0.01156% 3.88844% NAP 218,529.00
5.01 Property   1 800 Northwest 4th Street 1.0% SF   11,345,563 11,345,563 11,345,563          
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% SF   10,831,231 10,831,231 10,831,231          
5.03 Property   1 3000 East Mount Pleasant Street 0.9% SF   9,772,312 9,772,312 9,772,312          
5.04 Property   1 7330 West Sherman Street 0.8% SF   8,592,373 8,592,373 8,592,373          
5.05 Property   1 821 Route 97 0.7% SF   7,321,670 7,321,670 7,321,670          
5.06 Property   1 3200 Northern Cross Boulevard 0.6% SF   6,656,064 6,656,064 6,656,064          
5.07 Property   1 3636 Medallion Avenue 0.6% SF   6,595,554 6,595,554 6,595,554          
5.08 Property   1 692 Wabash Avenue North 0.2% SF   2,722,935 2,722,935 2,722,935          
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% SF   2,480,896 2,480,896 2,480,896          
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% SF 145.39 65,000,000 65,000,000 65,000,000 5.24000% 0.01156% 5.22844% NAP 287,775.46
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% SF 337.65 60,000,000 60,000,000 60,000,000 5.20500% 0.01156% 5.19344% NAP 263,864.58
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% SF 159.58 54,000,000 54,000,000 54,000,000 3.77800% 0.06031% 3.71769% NAP 172,371.25
8.01 Property   1 First National Building 1.1% SF   12,450,240 12,450,240 12,450,240          
8.02 Property   1 The Qube 0.7% SF   7,916,400 7,916,400 7,916,400          
8.03 Property   1 Chrysler House 0.6% SF   6,188,400 6,188,400 6,188,400          
8.04 Property   1 1001 Woodward 0.5% SF   6,148,440 6,148,440 6,148,440          
8.05 Property   1 One Woodward 0.4% SF   4,457,160 4,457,160 4,457,160          
8.06 Property   1 The Z Garage 0.3% Units   3,642,840 3,642,840 3,642,840          
8.07 Property   1 Two Detroit Garage 0.2% Units   2,757,240 2,757,240 2,757,240          
8.08 Property   1 1505 & 1515 Woodward 0.2% SF   2,609,280 2,609,280 2,609,280          
8.09 Property   1 1001 Brush Street 0.2% Units   2,202,120 2,202,120 2,202,120          
8.10 Property   1 The Assembly 0.2% Units   1,722,600 1,722,600 1,722,600          
8.11 Property   1 419 Fort Street Garage 0.1% Units   1,566,000 1,566,000 1,566,000          
8.12 Property   1 Vinton 0.1% Units   945,000 945,000 945,000          
8.13 Property   1 1401 First Street 0.1% Units   932,040 932,040 932,040          
8.14 Property   1 Lane Bryant Building 0.0% SF   462,240 462,240 462,240          
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% SF 153.12 50,000,000 50,000,000 50,000,000 5.11000% 0.01156% 5.09844% NAP 215,873.84
10 Loan 8, 63, 64 1 2550 M Street 4.2% SF 419.16 46,800,000 46,800,000 46,800,000 4.60000% 0.01156% 4.58844% NAP 181,891.67
11 Loan 8, 65 1 Nut Tree Plaza 4.1% SF 227.07 46,200,000 46,200,000 46,200,000 4.74000% 0.01156% 4.72844% NAP 185,024.58
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% SF 138.91 40,000,000 40,000,000 40,000,000 4.58000% 0.01156% 4.56844% NAP 154,787.04
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% SF   3,820,982 3,820,982 3,820,982          
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% SF   3,709,336 3,709,336 3,709,336          
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% SF   3,534,167 3,534,167 3,534,167          
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% SF   3,428,296 3,428,296 3,428,296          
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% SF   3,336,285 3,336,285 3,336,285          
12.06 Property   1 Publix - Decatur (Point), AL 0.2% SF   2,334,937 2,334,937 2,334,937          
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% SF   2,011,165 2,011,165 2,011,165          
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% SF   1,897,979 1,897,979 1,897,979          
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% SF   1,730,510 1,730,510 1,730,510          
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% SF   1,690,087 1,690,087 1,690,087          
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% SF   1,447,546 1,447,546 1,447,546          
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% SF   989,028 989,028 989,028          
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% SF   804,620 804,620 804,620          
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% SF   701,829 701,829 701,829          
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% SF   666,025 666,025 666,025          
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% SF   635,996 635,996 635,996          
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% SF   594,418 594,418 594,418          
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% SF   563,234 563,234 563,234          
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% SF   535,130 535,130 535,130          
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% SF   530,895 530,895 530,895          
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% SF   517,421 517,421 517,421          
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% SF   483,927 483,927 483,927          
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% SF   455,438 455,438 455,438          
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% SF   420,404 420,404 420,404          
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% SF   399,230 399,230 399,230          
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% SF   389,220 389,220 389,220          
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% SF   351,492 351,492 351,492          
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% SF   350,722 350,722 350,722          
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% SF   315,303 315,303 315,303          
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% SF   308,758 308,758 308,758          
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% SF   278,730 278,730 278,730          
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% SF   273,725 273,725 273,725          
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% SF   271,030 271,030 271,030          
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% SF   222,137 222,137 222,137          
13 Loan 8, 67, 68 1 200 West Jackson 3.6% SF 178.50 40,000,000 40,000,000 40,000,000 3.72000% 0.01156% 3.70844% NAP 125,722.22
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% Rooms 181,596.06 30,000,000 29,963,350 24,595,279 4.91000% 0.03031% 4.87969% 159,400.41 NAP

 

A-5 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
                        1   2  
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% Rooms 77,040.82 22,650,000 22,650,000 19,091,990 4.02000% 0.01156% 4.00844% 108,395.89 76,931.35
15.01 Property   1 Holiday Inn Terre Haute 0.9% Rooms   10,384,000 10,384,000 8,752,813          
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% Rooms   6,490,000 6,490,000 5,470,508          
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% Rooms   5,776,000 5,776,000 4,868,668          
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% SF 29.52 18,225,000 18,225,000 18,225,000 3.73300% 0.01156% 3.72144% NAP 57,482.37
16.01 Property   1 700 Ash Street 0.4% SF   4,397,424 4,397,424 4,397,424          
16.02 Property   1 5200 Foundry Circle 0.3% SF   3,922,325 3,922,325 3,922,325          
16.03 Property   1 2700 Plum Street 0.3% SF   3,049,469 3,049,469 3,049,469          
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% SF   1,988,785 1,988,785 1,988,785          
16.05 Property   1 N2480 County Road M 0.1% SF   1,325,856 1,325,856 1,325,856          
16.06 Property   1 W140 N5540 Lilly Road 0.1% SF   1,259,563 1,259,563 1,259,563          
16.07 Property   1 530 East Main Street 0.1% SF   1,171,173 1,171,173 1,171,173          
16.08 Property   1 210 Ann Avenue 0.1% SF   1,110,405 1,110,405 1,110,405          
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% SF 53.53 17,594,000 17,594,000 17,594,000 4.96400% 0.01156% 4.95244% NAP 73,791.35
17.01 Property   1 1060 West Mason Street 1.0% SF   11,574,542 11,574,542 11,574,542          
17.02 Property   1 289 Robbins Drive 0.2% SF   1,935,558 1,935,558 1,935,558          
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% SF   1,689,383 1,689,383 1,689,383          
17.04 Property   1 280 Corporate Woods Parkway 0.1% SF   1,403,931 1,403,931 1,403,931          
17.05 Property   1 2602 Agriculture Drive 0.1% SF   990,586 990,586 990,586          
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Units 269,230.77 17,500,000 17,500,000 17,500,000 5.45000% 0.01156% 5.43844% NAP 80,583.04
18.01 Property   1 110 West 69th Street 0.7% Units   8,010,753 8,010,753 8,010,753          
18.02 Property   1 141 Columbia Heights 0.4% Units   4,435,484 4,435,484 4,435,484          
18.03 Property   1 15A West 73rd Street 0.3% Units   3,467,742 3,467,742 3,467,742          
18.04 Property   1 23 West 70th Street 0.1% Units   1,586,022 1,586,022 1,586,022          
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% SF 431.65 16,519,000 16,519,000 16,519,000 2.79196% 0.01531% 2.77665% NAP 38,967.46
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% Rooms 90,306.88 16,000,000 15,984,317 13,603,980 6.08100% 0.01156% 6.06944% 96,762.89 NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% SF 64.00 14,160,000 14,160,000 14,160,000 5.40000% 0.01156% 5.38844% NAP 64,605.00
22 Loan 101 1 Eagle Station 1.2% SF 119.86 13,675,000 13,675,000 13,675,000 4.54300% 0.01156% 4.53144% NAP 52,490.32
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% SF 109.94 13,300,000 13,300,000 11,027,718 5.25600% 0.01156% 5.24444% 73,492.53 NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% SF 216.28 12,500,000 12,500,000 12,500,000 5.53000% 0.01156% 5.51844% NAP 58,404.22
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% SF 288.15 12,500,000 12,500,000 12,500,000 2.83800% 0.01156% 2.82644% NAP 29,973.09
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% SF 5,445.14 12,000,000 12,000,000 12,000,000 3.38800% 0.01156% 3.37644% NAP 34,350.56
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% SF 107.16 10,500,000 10,500,000 8,684,940 5.18000% 0.01156% 5.16844% 57,526.98 NAP
27.01 Property   1 Belair Plaza 0.5% SF   5,781,095 5,781,095 4,781,759          
27.02 Property   1 Goshen Village 0.4% SF   4,718,905 4,718,905 3,903,182          
28 Loan 116, 117 1 University Square 0.9% SF 244.80 9,990,000 9,990,000 9,990,000 4.44000% 0.01156% 4.42844% NAP 37,476.38
29 Loan 118 1 1600 Brittmoore 0.8% SF 86.18 9,500,000 9,500,000 8,518,967 5.60700% 0.01156% 5.59544% 54,579.44 45,005.26
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% SF 112.77 9,200,000 9,200,000 7,582,659 5.07000% 0.06031% 5.00969% 49,781.92 NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% SF 57.48 8,650,000 8,650,000 8,650,000 4.99000% 0.01156% 4.97844% NAP 36,469.16
31.01 Property   1 Addison Airport Self Storage 0.3% SF   3,000,000 3,000,000 3,000,000          
31.02 Property   1 Jensen Beach Self Storage 0.2% SF   2,520,000 2,520,000 2,520,000          
31.03 Property   1 Montrose Airport Self Storage 0.2% SF   2,100,000 2,100,000 2,100,000          
31.04 Property   1 281 Mini Storage 0.1% SF   1,030,000 1,030,000 1,030,000          
32 Loan 123 1 Best Western North Phoenix 0.6% Rooms 74,712.64 6,500,000 6,500,000 5,628,775 5.03000% 0.01156% 5.01844% 35,012.68 27,624.25
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Rooms 78,231.80 6,500,000 6,493,239 6,061,695 5.77000% 0.01156% 5.75844% 38,014.86 NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Rooms 63,944.44 5,755,000 5,755,000 4,833,830 5.67000% 0.01156% 5.65844% 33,292.72 NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% Units 151,314.08 5,749,935 5,749,935 5,749,935 4.89000% 0.01156% 4.87844% NAP 23,756.42
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% SF 178.57 5,670,000 5,670,000 5,670,000 4.66500% 0.08031% 4.58469% NAP 22,348.27
37 Loan 127 1 900 East Grand Avenue 0.3% Units 83,333.33 3,000,000 3,000,000 2,788,509 5.52000% 0.01156% 5.50844% 17,071.33 13,991.67

 

A-6 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)
            2              
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP 3,124,156.68 Interest Only - ARD Yes Actual/360 120 116 120
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP 5,500,347.24 Interest Only No Actual/360 120 120 120
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP 2,886,101.76 Interest Only No Actual/360 120 118 120
3.01 Property   1 4000 Principio Parkway 0.8%                
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                
3.04 Property   1 52 Pettengill Road 0.7%                
3.05 Property   1 510 John Dodd Road 0.7%                
3.06 Property   1 309 Dulty’s Lane 0.6%                
3.07 Property   1 5300 Centerpoint Parkway 0.4%                
3.08 Property   1 17001 West Mercury Street 0.3%                
3.09 Property   1 725 Darlington Avenue 0.3%                
3.10 Property   1 10100 89th Avenue N 0.2%                
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                
3.12 Property   1 4836 Hickory Hill Road 0.2%                
3.13 Property   1 7000 West Post Road 0.2%                
3.14 Property   1 3201 Bearing Drive 0.2%                
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                
3.16 Property   1 6825 West County Road 400 North 0.1%                
3.17 Property   1 951 Trails Road 0.1%                
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP 3,354,552.72 Interest Only No Actual/360 120 119 120
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP 2,622,348.00 Interest Only No Actual/360 120 118 120
5.01 Property   1 800 Northwest 4th Street 1.0%                
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                
5.04 Property   1 7330 West Sherman Street 0.8%                
5.05 Property   1 821 Route 97 0.7%                
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                
5.07 Property   1 3636 Medallion Avenue 0.6%                
5.08 Property   1 692 Wabash Avenue North 0.2%                
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP 3,453,305.52 Interest Only No Actual/360 120 120 120
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP 3,166,374.96 Interest Only No Actual/360 120 119 120
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP 2,068,455.00 Interest Only No Actual/360 84 80 84
8.01 Property   1 First National Building 1.1%                
8.02 Property   1 The Qube 0.7%                
8.03 Property   1 Chrysler House 0.6%                
8.04 Property   1 1001 Woodward 0.5%                
8.05 Property   1 One Woodward 0.4%                
8.06 Property   1 The Z Garage 0.3%                
8.07 Property   1 Two Detroit Garage 0.2%                
8.08 Property   1 1505 & 1515 Woodward 0.2%                
8.09 Property   1 1001 Brush Street 0.2%                
8.10 Property   1 The Assembly 0.2%                
8.11 Property   1 419 Fort Street Garage 0.1%                
8.12 Property   1 Vinton 0.1%                
8.13 Property   1 1401 First Street 0.1%                
8.14 Property   1 Lane Bryant Building 0.0%                
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP 2,590,486.08 Interest Only No Actual/360 120 120 120
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP 2,182,700.04 Interest Only No Actual/360 120 119 120
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP 2,220,294.96 Interest Only No Actual/360 120 120 120
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP 1,857,444.48 Interest Only No Actual/360 120 120 120
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP 1,508,666.64 Interest Only No Actual/360 120 117 120
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 1,912,804.92 NAP Amortizing Balloon No Actual/360 0 0 120

 

A-7 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)
            2              
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 1,300,750.68 923,176.20 Interest Only, Amortizing Balloon No Actual/360 24 24 120
15.01 Property   1 Holiday Inn Terre Haute 0.9%                
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP 689,788.44 Interest Only No Actual/360 84 79 84
16.01 Property   1 700 Ash Street 0.4%                
16.02 Property   1 5200 Foundry Circle 0.3%                
16.03 Property   1 2700 Plum Street 0.3%                
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                
16.05 Property   1 N2480 County Road M 0.1%                
16.06 Property   1 W140 N5540 Lilly Road 0.1%                
16.07 Property   1 530 East Main Street 0.1%                
16.08 Property   1 210 Ann Avenue 0.1%                
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP 885,496.20 Interest Only No Actual/360 120 119 120
17.01 Property   1 1060 West Mason Street 1.0%                
17.02 Property   1 289 Robbins Drive 0.2%                
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                
17.04 Property   1 280 Corporate Woods Parkway 0.1%                
17.05 Property   1 2602 Agriculture Drive 0.1%                
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP 966,996.48 Interest Only No Actual/360 120 120 120
18.01 Property   1 110 West 69th Street 0.7%                
18.02 Property   1 141 Columbia Heights 0.4%                
18.03 Property   1 15A West 73rd Street 0.3%                
18.04 Property   1 23 West 70th Street 0.1%                
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP 467,609.52 Interest Only No Actual/360 120 116 120
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 1,161,154.68 NAP Amortizing Balloon No Actual/360 0 0 120
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP 775,260.00 Interest Only No Actual/360 60 59 60
22 Loan 101 1 Eagle Station 1.2% NAP 629,883.84 Interest Only No Actual/360 120 119 120
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 881,910.36 NAP Amortizing Balloon No Actual/360 0 0 120
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP 700,850.64 Interest Only No Actual/360 120 120 120
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP 359,677.08 Interest Only - ARD Yes Actual/360 60 54 60
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP 412,206.72 Interest Only No Actual/360 120 115 120
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% 690,323.76 NAP Amortizing Balloon No Actual/360 0 0 120
27.01 Property   1 Belair Plaza 0.5%                
27.02 Property   1 Goshen Village 0.4%                
28 Loan 116, 117 1 University Square 0.9% NAP 449,716.56 Interest Only No Actual/360 120 119 120
29 Loan 118 1 1600 Brittmoore 0.8% 654,953.28 540,063.12 Interest Only, Amortizing Balloon No Actual/360 36 36 120
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 597,383.04 NAP Amortizing Balloon No Actual/360 0 0 120
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP 437,629.92 Interest Only No Actual/360 120 119 120
31.01 Property   1 Addison Airport Self Storage 0.3%                
31.02 Property   1 Jensen Beach Self Storage 0.2%                
31.03 Property   1 Montrose Airport Self Storage 0.2%                
31.04 Property   1 281 Mini Storage 0.1%                
32 Loan 123 1 Best Western North Phoenix 0.6% 420,152.16 331,491.00 Interest Only, Amortizing Balloon No Actual/360 24 24 120
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 456,178.32 NAP Amortizing Balloon No Actual/360 0 0 60
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 399,512.64 NAP Amortizing Balloon No Actual/360 0 0 120
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP 285,077.04 Interest Only No Actual/360 120 119 120
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP 268,179.24 Interest Only No Actual/360 120 119 120
37 Loan 127 1 900 East Grand Avenue 0.3% 204,855.96 167,900.04 Interest Only, Amortizing Balloon No Actual/360 60 60 120

 

A-8 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 116 0 0 12/22/2021 4 6 2/6/2022 NAP 1/6/2032
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 120 0 0 4/13/2022 0 6 6/6/2022 NAP 5/6/2032
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 118 0 0 2/25/2022 2 6 4/6/2022 NAP 3/6/2032
3.01 Property   1 4000 Principio Parkway 0.8%                  
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                  
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                  
3.04 Property   1 52 Pettengill Road 0.7%                  
3.05 Property   1 510 John Dodd Road 0.7%                  
3.06 Property   1 309 Dulty’s Lane 0.6%                  
3.07 Property   1 5300 Centerpoint Parkway 0.4%                  
3.08 Property   1 17001 West Mercury Street 0.3%                  
3.09 Property   1 725 Darlington Avenue 0.3%                  
3.10 Property   1 10100 89th Avenue N 0.2%                  
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                  
3.12 Property   1 4836 Hickory Hill Road 0.2%                  
3.13 Property   1 7000 West Post Road 0.2%                  
3.14 Property   1 3201 Bearing Drive 0.2%                  
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                  
3.16 Property   1 6825 West County Road 400 North 0.1%                  
3.17 Property   1 951 Trails Road 0.1%                  
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 119 0 0 3/25/2022 1 6 5/6/2022 NAP 4/6/2032
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% 118 0 0 2/16/2022 2 6 4/6/2022 NAP 3/6/2032
5.01 Property   1 800 Northwest 4th Street 1.0%                  
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                  
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                  
5.04 Property   1 7330 West Sherman Street 0.8%                  
5.05 Property   1 821 Route 97 0.7%                  
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                  
5.07 Property   1 3636 Medallion Avenue 0.6%                  
5.08 Property   1 692 Wabash Avenue North 0.2%                  
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                  
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 120 0 0 4/7/2022 0 6 6/6/2022 NAP 5/6/2032
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 119 0 0 3/23/2022 1 1 5/1/2022 NAP 4/1/2032
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 80 0 0 12/28/2021 4 1 2/1/2022 NAP 1/1/2029
8.01 Property   1 First National Building 1.1%                  
8.02 Property   1 The Qube 0.7%                  
8.03 Property   1 Chrysler House 0.6%                  
8.04 Property   1 1001 Woodward 0.5%                  
8.05 Property   1 One Woodward 0.4%                  
8.06 Property   1 The Z Garage 0.3%                  
8.07 Property   1 Two Detroit Garage 0.2%                  
8.08 Property   1 1505 & 1515 Woodward 0.2%                  
8.09 Property   1 1001 Brush Street 0.2%                  
8.10 Property   1 The Assembly 0.2%                  
8.11 Property   1 419 Fort Street Garage 0.1%                  
8.12 Property   1 Vinton 0.1%                  
8.13 Property   1 1401 First Street 0.1%                  
8.14 Property   1 Lane Bryant Building 0.0%                  
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 120 0 0 4/8/2022 0 6 6/6/2022 NAP 5/6/2032
10 Loan 8, 63, 64 1 2550 M Street 4.2% 119 0 0 3/31/2022 1 6 5/6/2022 NAP 4/6/2032
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 120 0 0 4/12/2022 0 6 6/6/2022 NAP 5/6/2032
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% 120 0 0 4/8/2022 0 1 6/1/2022 NAP 5/1/2032
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                  
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                  
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                  
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                  
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                  
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                  
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                  
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                  
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                  
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                  
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                  
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                  
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                  
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                  
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                  
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                  
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                  
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                  
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                  
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                  
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                  
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                  
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                  
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                  
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                  
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                  
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                  
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                  
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                  
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                  
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                  
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                  
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                  
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                  
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 117 0 0 1/31/2022 3 6 3/6/2022 NAP 2/6/2032
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 119 360 359 3/14/2022 1 6 5/6/2022 5/6/2022 4/6/2032

 

A-9 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2024 5/6/2032
15.01 Property   1 Holiday Inn Terre Haute 0.9%                  
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                  
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                  
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% 79 0 0 11/19/2021 5 6 1/6/2022 NAP 12/6/2028
16.01 Property   1 700 Ash Street 0.4%                  
16.02 Property   1 5200 Foundry Circle 0.3%                  
16.03 Property   1 2700 Plum Street 0.3%                  
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                  
16.05 Property   1 N2480 County Road M 0.1%                  
16.06 Property   1 W140 N5540 Lilly Road 0.1%                  
16.07 Property   1 530 East Main Street 0.1%                  
16.08 Property   1 210 Ann Avenue 0.1%                  
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% 119 0 0 4/4/2022 1 6 5/6/2022 NAP 4/6/2032
17.01 Property   1 1060 West Mason Street 1.0%                  
17.02 Property   1 289 Robbins Drive 0.2%                  
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                  
17.04 Property   1 280 Corporate Woods Parkway 0.1%                  
17.05 Property   1 2602 Agriculture Drive 0.1%                  
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 120 0 0 4/11/2022 0 6 6/6/2022 NAP 5/6/2032
18.01 Property   1 110 West 69th Street 0.7%                  
18.02 Property   1 141 Columbia Heights 0.4%                  
18.03 Property   1 15A West 73rd Street 0.3%                  
18.04 Property   1 23 West 70th Street 0.1%                  
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 116 0 0 12/10/2021 4 9 2/9/2022 NAP 1/9/2032
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 119 360 359 3/25/2022 1 1 5/1/2022 5/1/2022 4/1/2032
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 59 0 0 4/1/2022 1 6 5/6/2022 NAP 4/6/2027
22 Loan 101 1 Eagle Station 1.2% 119 0 0 4/5/2022 1 6 5/6/2022 NAP 4/6/2032
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 120 360 360 4/13/2022 0 1 6/1/2022 6/1/2022 5/1/2032
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 120 0 0 4/11/2022 0 6 6/6/2022 NAP 5/6/2032
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 54 0 0 11/5/2021 6 6 12/6/2021 NAP 11/6/2026
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 115 0 0 12/2/2021 5 1 1/1/2022 NAP 12/6/2031
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2022 5/6/2032
27.01 Property   1 Belair Plaza 0.5%                  
27.02 Property   1 Goshen Village 0.4%                  
28 Loan 116, 117 1 University Square 0.9% 119 0 0 3/24/2022 1 6 5/6/2022 NAP 4/6/2032
29 Loan 118 1 1600 Brittmoore 0.8% 120 360 360 4/14/2022 0 1 6/1/2022 6/1/2025 5/1/2032
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 120 360 360 4/7/2022 0 6 6/6/2022 6/6/2022 5/6/2032
31 Loan   4 Southern Star Storage Portfolio 0.8% 119 0 0 3/22/2022 1 6 5/6/2022 NAP 4/6/2032
31.01 Property   1 Addison Airport Self Storage 0.3%                  
31.02 Property   1 Jensen Beach Self Storage 0.2%                  
31.03 Property   1 Montrose Airport Self Storage 0.2%                  
31.04 Property   1 281 Mini Storage 0.1%                  
32 Loan 123 1 Best Western North Phoenix 0.6% 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2024 5/6/2032
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 59 360 359 3/23/2022 1 6 5/6/2022 5/6/2022 4/6/2027
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2022 5/6/2032
35 Loan 124 1 Redwood Simpsonville II 0.5% 119 0 0 3/31/2022 1 6 5/6/2022 NAP 4/6/2032
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 119 0 0 3/30/2022 1 6 5/6/2022 NAP 4/6/2032
37 Loan 127 1 900 East Grand Avenue 0.3% 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2027 5/6/2032

 

A-10 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date
                  3        
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 1/6/2035 0 0 L(28),D(85),O(7) 52,164,978 16,537,821 35,627,157 9/30/2021
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP 0 0 L(24),D(91),O(5) 17,711,610 5,380,921 12,330,689 12/31/2021
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP 0 0 YM0.5(113),O(7) 51,220,405 9,974,466 41,245,939 12/31/2021
3.01 Property   1 4000 Principio Parkway 0.8%         6,199,172 1,165,652 5,033,520 12/31/2021
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%         5,183,806 771,007 4,412,799 12/31/2021
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%         6,495,036 1,424,674 5,070,362 12/31/2021
3.04 Property   1 52 Pettengill Road 0.7%         4,722,999 1,373,021 3,349,978 12/31/2021
3.05 Property   1 510 John Dodd Road 0.7%         4,786,492 430,808 4,355,683 12/31/2021
3.06 Property   1 309 Dulty’s Lane 0.6%         3,608,303 155,003 3,453,300 12/31/2021
3.07 Property   1 5300 Centerpoint Parkway 0.4%         3,079,812 464,041 2,615,772 12/31/2021
3.08 Property   1 17001 West Mercury Street 0.3%         3,069,221 371,421 2,697,801 12/31/2021
3.09 Property   1 725 Darlington Avenue 0.3%         2,537,246 958,219 1,579,028 12/31/2021
3.10 Property   1 10100 89th Avenue N 0.2%         2,004,689 1,013,374 991,315 12/31/2021
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%         836,398 95,463 740,935 12/31/2021
3.12 Property   1 4836 Hickory Hill Road 0.2%         1,452,723 239,607 1,213,116 12/31/2021
3.13 Property   1 7000 West Post Road 0.2%         1,379,748 155,506 1,224,242 12/31/2021
3.14 Property   1 3201 Bearing Drive 0.2%         1,563,348 92,989 1,470,359 12/31/2021
3.15 Property   1 900 Commerce Parkway West Drive 0.2%         1,598,870 518,998 1,079,871 12/31/2021
3.16 Property   1 6825 West County Road 400 North 0.1%         1,621,864 509,091 1,112,773 12/31/2021
3.17 Property   1 951 Trails Road 0.1%         1,080,677 235,593 845,084 12/31/2021
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP 0 0 L(25),D(91),O(4) 4,720,205 1,616,582 3,103,623 12/31/2021
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP 0 0 L(11),YM1(105),O(4) NAV NAV NAV NAV
5.01 Property   1 800 Northwest 4th Street 1.0%         NAV NAV NAV NAV
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%         NAV NAV NAV NAV
5.03 Property   1 3000 East Mount Pleasant Street 0.9%         NAV NAV NAV NAV
5.04 Property   1 7330 West Sherman Street 0.8%         NAV NAV NAV NAV
5.05 Property   1 821 Route 97 0.7%         NAV NAV NAV NAV
5.06 Property   1 3200 Northern Cross Boulevard 0.6%         NAV NAV NAV NAV
5.07 Property   1 3636 Medallion Avenue 0.6%         NAV NAV NAV NAV
5.08 Property   1 692 Wabash Avenue North 0.2%         NAV NAV NAV NAV
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%         NAV NAV NAV NAV
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP 0 0 L(24),D(91),O(5) 7,842,383 4,813,121 3,029,262 12/31/2021
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP 0 0 L(25),YM1(90),O(5) 5,652,141 2,228,649 3,423,492 12/31/2021
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP 0 0 L(25),YM1(55),O(4) 94,411,832 38,816,129 55,595,704 9/30/2021
8.01 Property   1 First National Building 1.1%         22,551,474 7,938,854 14,612,620 9/30/2021
8.02 Property   1 The Qube 0.7%         14,707,641 5,790,499 8,917,143 9/30/2021
8.03 Property   1 Chrysler House 0.6%         12,759,457 4,680,984 8,078,473 9/30/2021
8.04 Property   1 1001 Woodward 0.5%         10,555,797 4,308,564 6,247,232 9/30/2021
8.05 Property   1 One Woodward 0.4%         9,580,713 5,058,111 4,522,603 9/30/2021
8.06 Property   1 The Z Garage 0.3%         4,801,718 2,228,996 2,572,721 9/30/2021
8.07 Property   1 Two Detroit Garage 0.2%         4,309,151 1,354,872 2,954,279 9/30/2021
8.08 Property   1 1505 & 1515 Woodward 0.2%         3,786,664 1,707,296 2,079,368 9/30/2021
8.09 Property   1 1001 Brush Street 0.2%         3,432,603 1,548,603 1,883,999 9/30/2021
8.10 Property   1 The Assembly 0.2%         2,452,754 1,516,450 936,305 9/30/2021
8.11 Property   1 419 Fort Street Garage 0.1%         2,416,343 903,473 1,512,869 9/30/2021
8.12 Property   1 Vinton 0.1%         1,153,612 860,060 293,552 9/30/2021
8.13 Property   1 1401 First Street 0.1%         1,159,626 598,814 560,813 9/30/2021
8.14 Property   1 Lane Bryant Building 0.0%         744,281 320,553 423,728 9/30/2021
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP 0 0 L(24),D(93),O(3) 31,757,320 16,577,630 15,179,689 2/28/2022
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP 0 0 L(25),D(91),O(4) 15,887,754 5,451,197 10,436,557 12/31/2021
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP 0 0 L(24),D(93),O(3) 13,007,462 4,169,411 8,838,051 2/28/2022
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP 5 0 L(24),D(91),O(5) NAV NAV NAV NAV
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%         NAV NAV NAV NAV
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%         NAV NAV NAV NAV
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%         NAV NAV NAV NAV
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%         NAV NAV NAV NAV
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%         NAV NAV NAV NAV
12.06 Property   1 Publix - Decatur (Point), AL 0.2%         NAV NAV NAV NAV
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%         NAV NAV NAV NAV
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%         NAV NAV NAV NAV
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%         NAV NAV NAV NAV
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%         NAV NAV NAV NAV
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%         NAV NAV NAV NAV
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%         NAV NAV NAV NAV
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%         NAV NAV NAV NAV
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%         NAV NAV NAV NAV
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%         NAV NAV NAV NAV
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%         NAV NAV NAV NAV
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%         NAV NAV NAV NAV
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%         NAV NAV NAV NAV
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%         NAV NAV NAV NAV
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%         NAV NAV NAV NAV
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%         NAV NAV NAV NAV
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%         NAV NAV NAV NAV
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%         NAV NAV NAV NAV
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%         NAV NAV NAV NAV
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%         NAV NAV NAV NAV
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%         NAV NAV NAV NAV
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%         NAV NAV NAV NAV
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%         NAV NAV NAV NAV
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%         NAV NAV NAV NAV
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%         NAV NAV NAV NAV
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%         NAV NAV NAV NAV
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%         NAV NAV NAV NAV
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%         NAV NAV NAV NAV
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%         NAV NAV NAV NAV
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP 0 0 L(27),D(89),O(4) 16,959,255 7,668,040 9,291,215 9/30/2021
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP 0 0 L(25),D(91),O(4) 6,385,815 3,895,747 2,490,068 12/31/2021

 

A-11 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date
                  3        
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% NAP 0 0 L(24),D(91),O(5) 8,657,570 5,888,154 2,769,416 2/28/2022
15.01 Property   1 Holiday Inn Terre Haute 0.9%         NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%         NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%         NAV NAV NAV NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP 0 0 L(29),D(48),O(7) NAV NAV NAV NAV
16.01 Property   1 700 Ash Street 0.4%         NAV NAV NAV NAV
16.02 Property   1 5200 Foundry Circle 0.3%         NAV NAV NAV NAV
16.03 Property   1 2700 Plum Street 0.3%         NAV NAV NAV NAV
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%         NAV NAV NAV NAV
16.05 Property   1 N2480 County Road M 0.1%         NAV NAV NAV NAV
16.06 Property   1 W140 N5540 Lilly Road 0.1%         NAV NAV NAV NAV
16.07 Property   1 530 East Main Street 0.1%         NAV NAV NAV NAV
16.08 Property   1 210 Ann Avenue 0.1%         NAV NAV NAV NAV
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP 0 5 L(25),DorYM1(88),O(7) NAV NAV NAV NAV
17.01 Property   1 1060 West Mason Street 1.0%         NAV NAV NAV NAV
17.02 Property   1 289 Robbins Drive 0.2%         NAV NAV NAV NAV
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%         NAV NAV NAV NAV
17.04 Property   1 280 Corporate Woods Parkway 0.1%         NAV NAV NAV NAV
17.05 Property   1 2602 Agriculture Drive 0.1%         NAV NAV NAV NAV
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP 0 0 L(24),D(92),O(4) 2,372,889 994,728 1,378,161 12/31/2021
18.01 Property   1 110 West 69th Street 0.7%         1,102,192 487,759 614,434 12/31/2021
18.02 Property   1 141 Columbia Heights 0.4%         658,132 283,885 374,248 12/31/2021
18.03 Property   1 15A West 73rd Street 0.3%         365,680 99,070 266,610 12/31/2021
18.04 Property   1 23 West 70th Street 0.1%         246,885 124,015 122,869 12/31/2021
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP 0 0 L(28),D(85),O(7) 155,075,181 65,527,372 89,547,809 9/30/2021
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP 0 0 L(25),D(92),O(3) 4,150,808 2,353,299 1,797,509 2/28/2022
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP 0 0 L(12),YM1(13),DorYM1(29),O(6) 3,550,947 1,625,740 1,925,207 1/31/2022
22 Loan 101 1 Eagle Station 1.2% NAP 0 0 L(25),D(90),O(5) 1,822,487 426,091 1,396,396 6/30/2021
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP 0 0 L(24),D(92),O(4) 1,429,695 707,987 721,708 3/31/2022
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 4/6/2031 0 0 L(30),D(25),O(5) 32,583,672 13,724,187 18,859,485 9/30/2021
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP 0 5 L(29),YM(86),O(5) 3,367,722 1,052,021 2,315,701 9/30/2021
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP 0 0 L(24),D(93),O(3) 1,064,414 209,298 855,116 2/28/2022
27.01 Property   1 Belair Plaza 0.5%         636,382 117,459 518,923 2/28/2022
27.02 Property   1 Goshen Village 0.4%         428,032 91,839 336,193 2/28/2022
28 Loan 116, 117 1 University Square 0.9% NAP 0 0 L(25),D(90),O(5) 1,696,576 532,877 1,163,699 12/31/2021
29 Loan 118 1 1600 Brittmoore 0.8% NAP 0 0 L(24),D(93),O(3) NAV NAV NAV NAV
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP 0 0 L(24),D(92),O(4) 1,862,032 625,298 1,236,734 12/31/2021
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP 0 0 L(25),D(92),O(3) 1,409,627 532,537 877,090 12/31/2021
31.01 Property   1 Addison Airport Self Storage 0.3%         379,352 99,086 280,266 12/31/2021
31.02 Property   1 Jensen Beach Self Storage 0.2%         451,367 210,012 241,354 12/31/2021
31.03 Property   1 Montrose Airport Self Storage 0.2%         426,431 188,424 238,006 12/31/2021
31.04 Property   1 281 Mini Storage 0.1%         152,478 35,014 117,464 12/31/2021
32 Loan 123 1 Best Western North Phoenix 0.6% NAP 0 0 L(24),D(92),O(4) 3,077,213 1,715,340 1,361,873 2/28/2022
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP 0 0 L(25),D(32),O(3) 2,612,318 1,428,082 1,184,236 2/28/2022
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP 0 0 L(24),D(92),O(4) 2,240,350 1,212,462 1,027,888 2/28/2022
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP 0 0 L(25),D(91),O(4) 763,772 297,059 466,713 2/28/2022
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP 0 0 L(12),YM1(103),O(5) 968,528 202,731 765,797 5/31/2021
37 Loan 127 1 900 East Grand Avenue 0.3% NAP 0 0 L(24),D(93),O(3) 434,792 166,278 268,514 2/28/2022

 

A-12 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% T-12 50,864,916 16,294,726 34,570,190 12/31/2020 T-12 47,132,520 15,521,713 31,610,806
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% T-12 15,642,297 4,984,254 10,658,043 12/31/2020 T-12 14,844,181 5,278,230 9,565,951
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% T-12 46,173,375 8,384,962 37,788,413 12/31/2020 T-12 43,166,777 7,222,431 35,944,346
3.01 Property   1 4000 Principio Parkway 0.8% T-12 6,018,245 1,033,939 4,984,306 12/31/2020 T-12 5,838,319 942,539 4,895,780
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% T-12 4,966,906 412,225 4,554,681 12/31/2020 T-12 4,934,718 466,890 4,467,828
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% T-12 6,179,097 1,217,920 4,961,177 12/31/2020 T-12 6,147,034 1,193,206 4,953,828
3.04 Property   1 52 Pettengill Road 0.7% T-12 4,558,855 1,364,364 3,194,491 12/31/2020 T-12 3,240,412 885,179 2,355,233
3.05 Property   1 510 John Dodd Road 0.7% T-12 4,611,745 407,210 4,204,535 12/31/2020 T-12 4,671,876 315,449 4,356,427
3.06 Property   1 309 Dulty’s Lane 0.6% T-12 3,546,330 151,200 3,395,129 12/31/2020 T-12 3,483,064 136,309 3,346,755
3.07 Property   1 5300 Centerpoint Parkway 0.4% T-12 2,970,898 413,311 2,557,587 12/31/2020 T-12 2,883,912 355,641 2,528,271
3.08 Property   1 17001 West Mercury Street 0.3% T-12 15,969 952 15,017 12/31/2020 T-12 NAV NAV NAV
3.09 Property   1 725 Darlington Avenue 0.3% T-12 2,376,596 732,463 1,644,133 12/31/2020 T-12 2,477,401 837,916 1,639,485
3.10 Property   1 10100 89th Avenue N 0.2% T-12 2,514,769 943,582 1,571,187 12/31/2020 T-12 2,397,354 869,814 1,527,540
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% T-12 NAV NAV NAV NAV NAV NAV NAV NAV
3.12 Property   1 4836 Hickory Hill Road 0.2% T-12 1,486,515 245,083 1,241,432 12/31/2020 T-12 1,365,744 185,178 1,180,566
3.13 Property   1 7000 West Post Road 0.2% T-12 1,374,079 139,964 1,234,114 12/31/2020 T-12 980,472 76,552 903,920
3.14 Property   1 3201 Bearing Drive 0.2% T-12 1,532,694 89,236 1,443,459 12/31/2020 T-12 1,097,639 56,170 1,041,469
3.15 Property   1 900 Commerce Parkway West Drive 0.2% T-12 1,536,383 483,075 1,053,308 12/31/2020 T-12 1,273,562 351,655 921,907
3.16 Property   1 6825 West County Road 400 North 0.1% T-12 1,395,608 521,431 874,177 12/31/2020 T-12 1,338,603 318,566 1,020,037
3.17 Property   1 951 Trails Road 0.1% T-12 1,088,686 229,006 859,680 12/31/2020 T-12 1,036,668 231,367 805,301
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% T-12 4,029,413 1,799,265 2,230,148 12/31/2020 T-12 2,103,820 1,545,408 558,412
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.01 Property   1 800 Northwest 4th Street 1.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.04 Property   1 7330 West Sherman Street 0.8% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.05 Property   1 821 Route 97 0.7% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.07 Property   1 3636 Medallion Avenue 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.08 Property   1 692 Wabash Avenue North 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% T-12 NAV NAV NAV NAV NAV NAV NAV NAV
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% T-12 NAV NAV NAV NAV NAV NAV NAV NAV
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% T-12 93,320,219 39,225,160 54,095,059 12/31/2020 T-12 93,601,628 46,392,886 47,208,742
8.01 Property   1 First National Building 1.1% T-12 22,547,728 8,456,198 14,091,530 12/31/2020 T-12 20,058,038 10,571,414 9,486,624
8.02 Property   1 The Qube 0.7% T-12 13,634,388 5,413,327 8,221,061 12/31/2020 T-12 14,915,740 6,855,771 8,059,969
8.03 Property   1 Chrysler House 0.6% T-12 12,740,351 4,791,380 7,948,971 12/31/2020 T-12 12,726,060 5,918,699 6,807,361
8.04 Property   1 1001 Woodward 0.5% T-12 10,057,399 4,514,822 5,542,577 12/31/2020 T-12 11,842,228 5,715,799 6,126,429
8.05 Property   1 One Woodward 0.4% T-12 10,265,419 5,233,052 5,032,367 12/31/2020 T-12 10,637,962 6,451,321 4,186,641
8.06 Property   1 The Z Garage 0.3% T-12 5,379,578 2,245,209 3,134,369 12/31/2020 T-12 7,362,715 2,377,053 4,985,662
8.07 Property   1 Two Detroit Garage 0.2% T-12 3,516,691 1,357,089 2,159,602 12/31/2020 T-12 3,704,406 1,425,407 2,278,998
8.08 Property   1 1505 & 1515 Woodward 0.2% T-12 2,929,868 1,191,945 1,737,923 12/31/2020 T-12 1,560,258 1,126,435 433,823
8.09 Property   1 1001 Brush Street 0.2% T-12 3,999,913 1,642,267 2,357,645 12/31/2020 T-12 4,094,396 1,805,465 2,288,931
8.10 Property   1 The Assembly 0.2% T-12 2,330,200 1,478,237 851,963 12/31/2020 T-12 585,521 928,015 (342,494)
8.11 Property   1 419 Fort Street Garage 0.1% T-12 2,507,484 879,102 1,628,382 12/31/2020 T-12 2,012,448 883,296 1,129,152
8.12 Property   1 Vinton 0.1% T-12 1,313,531 965,501 348,031 12/31/2020 T-12 1,324,511 1,064,009 260,502
8.13 Property   1 1401 First Street 0.1% T-12 1,393,326 680,309 713,017 12/31/2020 T-12 2,033,708 786,300 1,247,408
8.14 Property   1 Lane Bryant Building 0.0% T-12 704,344 376,723 327,620 12/31/2020 T-12 743,636 483,900 259,736
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% T-12 31,681,421 15,894,296 15,787,125 12/31/2021 T-12 25,039,832 13,482,223 11,557,609
10 Loan 8, 63, 64 1 2550 M Street 4.2% T-12 15,722,949 5,408,260 10,314,689 12/31/2020 T-12 15,469,038 5,933,743 9,535,295
11 Loan 8, 65 1 Nut Tree Plaza 4.1% T-12 12,515,987 4,017,737 8,498,250 12/31/2021 T-12 10,761,762 3,705,640 7,056,122
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
13 Loan 8, 67, 68 1 200 West Jackson 3.6% T-12 15,591,134 6,975,250 8,615,884 12/31/2020 T-12 12,363,395 7,466,579 4,896,816
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% T-12 4,444,256 3,364,680 1,079,576 12/31/2020 T-12 10,784,575 5,981,730 4,802,845

 

A-13 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% T-12 8,212,368 5,588,069 2,624,299 12/31/2021 T-12 6,012,019 4,682,240 1,329,779
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.01 Property   1 700 Ash Street 0.4% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.02 Property   1 5200 Foundry Circle 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.03 Property   1 2700 Plum Street 0.3% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.05 Property   1 N2480 County Road M 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.07 Property   1 530 East Main Street 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.08 Property   1 210 Ann Avenue 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.01 Property   1 1060 West Mason Street 1.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.02 Property   1 289 Robbins Drive 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.05 Property   1 2602 Agriculture Drive 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% T-12 2,381,258 957,895 1,423,362 12/31/2020 T-12 2,458,476 918,234 1,540,242
18.01 Property   1 110 West 69th Street 0.7% T-12 1,131,384 457,447 673,937 12/31/2020 T-12 1,148,288 448,740 699,548
18.02 Property   1 141 Columbia Heights 0.4% T-12 650,215 277,521 372,694 12/31/2020 T-12 650,215 258,179 392,037
18.03 Property   1 15A West 73rd Street 0.3% T-12 346,039 99,902 246,136 12/31/2020 T-12 398,851 91,730 307,120
18.04 Property   1 23 West 70th Street 0.1% T-12 253,620 123,025 130,595 12/31/2020 T-12 261,122 119,585 141,537
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% T-12 155,490,755 66,551,536 88,939,219 12/31/2020 T-12 147,502,669 64,986,057 82,516,612
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% T-12 2,567,481 1,890,688 676,793 12/31/2020 T-12 4,474,446 2,811,454 1,662,991
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% T-12 3,552,840 1,612,730 1,940,110 12/31/2021 T-12 3,471,073 1,570,742 1,900,330
22 Loan 101 1 Eagle Station 1.2% T-12 1,735,957 400,866 1,335,091 12/31/2020 T-12 1,569,477 420,560 1,148,917
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% T-12 1,340,697 708,985 631,711 12/31/2021 T-12 NAV NAV NAV
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% T-12 31,298,297 13,037,472 18,260,825 12/31/2020 T-12 30,760,774 13,393,492 17,367,282
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% T-12 2,778,282 956,322 1,821,960 12/31/2020 T-12 4,814,914 993,987 3,820,927
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% T-12 1,181,677 219,913 961,764 12/31/2021 T-12 947,213 207,756 739,457
27.01 Property   1 Belair Plaza 0.5% T-12 702,709 123,210 579,499 12/31/2021 T-12 547,915 108,956 438,959
27.02 Property   1 Goshen Village 0.4% T-12 478,967 96,703 382,265 12/31/2021 T-12 399,298 98,800 300,498
28 Loan 116, 117 1 University Square 0.9% T-12 1,399,202 545,218 853,984 12/31/2020 T-12 1,774,164 602,103 1,172,061
29 Loan 118 1 1600 Brittmoore 0.8% NAV NAV NAV NAV NAV NAV NAV NAV NAV
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% T-12 1,530,696 572,904 957,792 12/31/2020 T-12 1,619,478 558,227 1,061,251
31 Loan   4 Southern Star Storage Portfolio 0.8% T-12 1,248,723 510,453 738,270 12/31/2020 T-12 NAV NAV NAV
31.01 Property   1 Addison Airport Self Storage 0.3% T-12 318,252 90,970 227,282 12/31/2020 T-12 NAV NAV NAV
31.02 Property   1 Jensen Beach Self Storage 0.2% T-12 391,275 205,675 185,600 12/31/2020 T-12 NAV NAV NAV
31.03 Property   1 Montrose Airport Self Storage 0.2% T-12 395,663 176,476 219,186 12/31/2020 T-12 NAV NAV NAV
31.04 Property   1 281 Mini Storage 0.1% T-12 143,534 37,331 106,203 12/31/2020 T-12 NAV NAV NAV
32 Loan 123 1 Best Western North Phoenix 0.6% T-12 2,760,239 1,612,428 1,147,811 12/31/2021 T-12 1,990,685 1,360,680 630,005
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% T-12 2,457,108 1,428,234 1,028,875 12/31/2021 T-12 1,418,904 1,050,556 368,348
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% T-12 2,154,137 1,171,862 982,275 12/31/2021 T-12 1,609,517 1,063,204 546,314
35 Loan 124 1 Redwood Simpsonville II 0.5% T-12 NAV NAV NAV NAV NAV NAV NAV NAV
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% T-5 Ann 952,453 196,715 755,738 12/31/2020 T-12 930,550 189,020 741,530
37 Loan 127 1 900 East Grand Avenue 0.3% T-3 Ann NAV NAV NAV NAV NAV NAV NAV NAV

 

A-14 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 12/31/2019 T-12 88.8% 54,609,882 17,099,493 37,510,389 119,080 471,918 36,919,391
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 12/31/2019 T-12 83.6% 26,740,784 6,489,918 20,250,866 161,392 806,960 19,282,515
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 12/31/2019 T-12 100.0% 55,178,154 10,108,560 45,069,593 1,887,664 1,415,748 41,766,181
3.01 Property   1 4000 Principio Parkway 0.8% 12/31/2019 T-12 100.0% 6,501,553 1,145,058 5,356,496 238,949 179,212 4,938,335
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% 12/31/2019 T-12 100.0% 5,326,380 508,544 4,817,836 203,256 152,442 4,462,138
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% 12/31/2019 T-12 100.0% 6,711,851 1,587,536 5,124,315 203,256 152,442 4,768,617
3.04 Property   1 52 Pettengill Road 0.7% 12/31/2019 T-12 100.0% 5,099,301 1,459,081 3,640,220 122,848 92,136 3,425,236
3.05 Property   1 510 John Dodd Road 0.7% 12/31/2019 T-12 100.0% 5,001,109 401,290 4,599,819 203,148 152,361 4,244,310
3.06 Property   1 309 Dulty’s Lane 0.6% 12/31/2019 T-12 100.0% 3,660,336 171,164 3,489,171 126,767 95,075 3,267,329
3.07 Property   1 5300 Centerpoint Parkway 0.4% 12/31/2019 T-12 100.0% 3,214,617 431,314 2,783,304 116,268 87,201 2,579,834
3.08 Property   1 17001 West Mercury Street 0.3% NAV NAV 100.0% 3,046,813 315,274 2,731,539 129,092 96,819 2,505,627
3.09 Property   1 725 Darlington Avenue 0.3% 12/31/2019 T-12 100.0% 2,864,263 837,845 2,026,418 33,485 25,114 1,967,820
3.10 Property   1 10100 89th Avenue N 0.2% 12/31/2019 T-12 100.0% 2,867,390 1,091,485 1,775,905 63,812 47,859 1,664,234
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAV NAV 100.0% 1,590,343 179,543 1,410,800 71,501 53,626 1,285,674
3.12 Property   1 4836 Hickory Hill Road 0.2% 12/31/2019 T-12 100.0% 1,518,188 259,542 1,258,647 129,232 96,924 1,032,491
3.13 Property   1 7000 West Post Road 0.2% 12/31/2019 T-12 100.0% 1,399,009 164,776 1,234,233 19,191 14,393 1,200,650
3.14 Property   1 3201 Bearing Drive 0.2% 12/31/2019 T-12 100.0% 1,717,992 105,502 1,612,490 84,582 63,437 1,464,471
3.15 Property   1 900 Commerce Parkway West Drive 0.2% 12/31/2019 T-12 100.0% 1,739,623 710,534 1,029,090 58,878 44,158 926,054
3.16 Property   1 6825 West County Road 400 North 0.1% 12/31/2019 T-12 100.0% 1,790,931 494,997 1,295,934 49,008 36,756 1,210,170
3.17 Property   1 951 Trails Road 0.1% 12/31/2019 T-12 100.0% 1,128,453 245,077 883,377 34,390 25,793 823,194
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 12/31/2019 T-12 93.6% 6,300,494 1,246,354 5,054,140 37,063 86,762 4,930,315
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAV NAV 95.0% 14,232,335 2,846,467 11,385,868 348,967 441,202 10,595,698
5.01 Property   1 800 Northwest 4th Street 1.0% NAV NAV 95.0% 2,469,022 493,804 1,975,217 81,586 76,540 1,817,092
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAV NAV 95.0% 2,357,882 471,576 1,886,306 27,100 73,094 1,786,111
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAV NAV 95.0% 2,127,579 425,516 1,702,064 70,303 65,955 1,565,805
5.04 Property   1 7330 West Sherman Street 0.8% NAV NAV 95.0% 1,611,343 322,269 1,289,074 32,766 49,952 1,206,357
5.05 Property   1 821 Route 97 0.7% NAV NAV 95.0% 1,592,577 318,515 1,274,061 35,083 49,370 1,189,608
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAV NAV 95.0% 1,450,545 290,109 1,160,436 19,173 44,967 1,096,297
5.07 Property   1 3636 Medallion Avenue 0.6% NAV NAV 95.0% 1,499,544 299,909 1,199,635 44,045 46,486 1,109,104
5.08 Property   1 692 Wabash Avenue North 0.2% NAV NAV 95.0% 594,048 118,810 475,239 22,434 18,416 434,389
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAV NAV 95.0% 529,795 105,959 423,836 16,477 16,424 390,936
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAV NAV 82.5% 11,713,898 5,644,110 6,069,788 106,295 544,321 5,419,172
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAV NAV 94.7% 8,263,282 2,741,013 5,522,269 35,539 271,160 5,215,570
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 12/31/2019 T-12 87.7% 97,560,449 39,136,450 58,423,999 660,862 3,353,632 54,409,505
8.01 Property   1 First National Building 1.1% 12/31/2019 T-12 94.7% 24,218,140 8,751,047 15,467,092 160,024 1,030,745 14,276,324
8.02 Property   1 The Qube 0.7% 12/31/2019 T-12 91.4% 15,190,314 5,694,242 9,496,072 104,540 698,379 8,693,152
8.03 Property   1 Chrysler House 0.6% 12/31/2019 T-12 79.0% 11,740,667 5,139,250 6,601,417 68,698 389,974 6,142,746
8.04 Property   1 1001 Woodward 0.5% 12/31/2019 T-12 87.0% 11,833,265 4,506,929 7,326,336 63,808 375,085 6,887,443
8.05 Property   1 One Woodward 0.4% 12/31/2019 T-12 92.4% 10,421,702 4,768,719 5,652,984 74,051 482,862 5,096,070
8.06 Property   1 The Z Garage 0.3% 12/31/2019 T-12 NAP 4,333,672 2,201,877 2,131,796 38,209 14,705 2,078,882
8.07 Property   1 Two Detroit Garage 0.2% 12/31/2019 T-12 NAP 4,136,711 1,180,174 2,956,536 27,650 0 2,928,886
8.08 Property   1 1505 & 1515 Woodward 0.2% 12/31/2019 T-12 95.0% 4,058,229 1,375,879 2,682,351 28,507 199,255 2,454,589
8.09 Property   1 1001 Brush Street 0.2% 12/31/2019 T-12 NAP 3,237,726 1,504,379 1,733,347 28,100 21,371 1,683,875
8.10 Property   1 The Assembly 0.2% 12/31/2019 T-12 74.0% 2,741,081 1,292,767 1,448,315 23,082 90,307 1,334,926
8.11 Property   1 419 Fort Street Garage 0.1% 12/31/2019 T-12 NAP 2,451,762 850,847 1,600,915 15,925 0 1,584,990
8.12 Property   1 Vinton 0.1% 12/31/2019 T-12 95.0% 1,278,493 886,306 392,187 6,104 8,260 377,823
8.13 Property   1 1401 First Street 0.1% 12/31/2019 T-12 NAP 1,131,300 613,395 517,905 15,825 0 502,080
8.14 Property   1 Lane Bryant Building 0.0% 12/31/2019 T-12 94.8% 787,387 370,639 416,748 6,339 42,689 367,719
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 12/31/2020 T-12 88.7% 37,490,628 17,715,360 19,775,267 295,000 1,219,032 18,261,235
10 Loan 8, 63, 64 1 2550 M Street 4.2% 12/31/2019 T-12 95.0% 15,195,761 7,565,364 7,630,397 55,912 0 7,574,486
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 12/31/2020 T-12 93.9% 12,494,146 4,259,008 8,235,138 92,483 623,464 7,519,190
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAV NAV 92.5% 10,181,784 254,545 9,927,240 112,193 0 9,815,047
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAV NAV 92.5% 821,985 20,550 801,435 6,288 0 795,148
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAV NAV 92.5% 903,510 22,588 880,923 9,157 0 871,765
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAV NAV 92.5% 895,426 22,386 873,040 21,354 0 851,687
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAV NAV 92.5% 737,466 18,437 719,030 6,347 0 712,683
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAV NAV 92.5% 722,843 18,071 704,772 6,636 0 698,136
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAV NAV 92.5% 542,013 13,550 528,463 6,840 0 521,623
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAV NAV 92.5% 534,826 13,371 521,455 2,384 0 519,071
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAV NAV 92.5% 699,757 17,494 682,263 6,293 0 675,970
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAV NAV 92.5% 592,919 14,823 578,096 6,486 0 571,610
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAV NAV 92.5% 613,836 15,346 598,490 6,347 0 592,144
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAV NAV 92.5% 357,819 8,945 348,873 1,988 0 346,885
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAV NAV 92.5% 242,493 6,062 236,431 6,525 0 229,906
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAV NAV 92.5% 222,966 5,574 217,392 1,645 0 215,747
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAV NAV 92.5% 165,335 4,133 161,201 2,436 0 158,765
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAV NAV 92.5% 175,893 4,397 171,496 795 0 170,701
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAV NAV 92.5% 143,552 3,589 139,963 1,440 0 138,523
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAV NAV 92.5% 141,106 3,528 137,578 450 0 137,128
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAV NAV 92.5% 149,831 3,746 146,086 638 0 145,448
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAV NAV 92.5% 121,795 3,045 118,750 525 0 118,225
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAV NAV 92.5% 115,533 2,888 112,645 1,073 0 111,572
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAV NAV 92.5% 127,465 3,187 124,278 750 0 123,528
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAV NAV 92.5% 121,228 3,031 118,197 1,575 0 116,622
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAV NAV 92.5% 111,715 2,793 108,922 1,253 0 107,669
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAV NAV 92.5% 102,645 2,566 100,079 1,354 0 98,725
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAV NAV 92.5% 105,738 2,643 103,095 822 0 102,273
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAV NAV 92.5% 95,969 2,399 93,570 1,245 0 92,325
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAV NAV 92.5% 86,887 2,172 84,715 1,354 0 83,361
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAV NAV 92.5% 91,316 2,283 89,033 1,424 0 87,609
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAV NAV 92.5% 81,638 2,041 79,597 1,354 0 78,243
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAV NAV 92.5% 74,786 1,870 72,917 733 0 72,184
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAV NAV 92.5% 82,156 2,054 80,102 1,610 0 78,492
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAV NAV 92.5% 68,065 1,702 66,364 1,352 0 65,011
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAV NAV 92.5% 70,223 1,756 68,468 1,352 0 67,116
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAV NAV 92.5% 61,049 1,526 59,523 371 0 59,151
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 12/31/2019 T-12 88.1% 18,082,957 9,295,307 8,787,650 96,360 270,656 8,420,634
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 12/31/2019 T-12 83.3% 10,725,393 5,675,328 5,050,065 429,016 0 4,621,049

 

A-15 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($)
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 12/31/2020 T-12 76.0% 9,270,983 6,115,968 3,155,015 370,839 0 2,784,176
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV NAV NAV NAV NAV NAV NAV NAV NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAV NAV 95.0% 6,590,290 200,938 6,389,353 0 465,609 5,923,744
16.01 Property   1 700 Ash Street 0.4% NAV NAV 95.0% 1,592,228 48,547 1,543,681 0 104,537 1,439,144
16.02 Property   1 5200 Foundry Circle 0.3% NAV NAV 95.0% 1,415,046 43,145 1,371,902 0 86,911 1,284,991
16.03 Property   1 2700 Plum Street 0.3% NAV NAV 95.0% 1,101,421 33,582 1,067,839 0 70,689 997,150
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAV NAV 95.0% 720,986 21,983 699,003 0 48,450 650,553
16.05 Property   1 N2480 County Road M 0.1% NAV NAV 95.0% 480,791 14,659 466,131 0 37,620 428,511
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAV NAV 95.0% 458,107 13,968 444,139 0 33,123 411,017
16.07 Property   1 530 East Main Street 0.1% NAV NAV 95.0% 421,137 12,840 408,297 0 51,593 356,704
16.08 Property   1 210 Ann Avenue 0.1% NAV NAV 95.0% 400,574 12,213 388,360 0 32,687 355,674
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAV NAV 95.0% 2,040,748 408,150 1,632,598 63,487 61,222 1,507,889
17.01 Property   1 1060 West Mason Street 1.0% NAV NAV 95.0% 1,342,544 268,509 1,074,035 46,482 40,276 987,276
17.02 Property   1 289 Robbins Drive 0.2% NAV NAV 95.0% 224,508 44,902 179,606 5,315 6,735 167,556
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAV NAV 95.0% 195,953 39,191 156,763 4,864 5,879 146,020
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAV NAV 95.0% 162,843 32,569 130,275 3,895 4,885 121,494
17.05 Property   1 2602 Agriculture Drive 0.1% NAV NAV 95.0% 114,899 22,980 91,920 2,931 3,447 85,541
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 12/31/2019 T-12 98.0% 2,304,445 1,038,651 1,265,794 23,750 0 1,242,044
18.01 Property   1 110 West 69th Street 0.7% 12/31/2019 T-12 98.0% 1,065,934 517,018 548,916 12,507 0 536,409
18.02 Property   1 141 Columbia Heights 0.4% 12/31/2019 T-12 98.0% 637,710 293,989 343,720 6,435 0 337,285
18.03 Property   1 15A West 73rd Street 0.3% 12/31/2019 T-12 98.0% 358,856 94,426 264,431 2,950 0 261,481
18.04 Property   1 23 West 70th Street 0.1% 12/31/2019 T-12 98.0% 241,946 133,218 108,728 1,858 0 106,869
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 12/31/2019 T-12 93.5% 159,706,334 64,433,228 95,273,106 418,915 2,743,708 92,110,483
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 12/31/2019 T-12 65.0% 4,997,695 2,740,652 2,257,043 199,908 0 2,057,135
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 12/31/2020 T-12 76.1% 3,321,370 1,569,073 1,752,297 44,250 46,249 1,661,798
22 Loan 101 1 Eagle Station 1.2% 12/31/2019 T-12 91.5% 1,875,412 406,824 1,468,588 19,396 59,900 1,389,291
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAV NAV 83.9% 2,158,398 712,785 1,445,613 18,147 55,735 1,371,732
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAV NAV 95.0% 1,019,146 30,136 989,010 11,559 0 977,451
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 12/31/2019 T-12 78.0% 32,650,130 13,331,718 19,318,412 146,221 0 19,172,191
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 12/31/2019 T-12 95.0% 5,065,136 1,233,191 3,831,944 6,979 0 3,824,965
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% 12/31/2020 T-12 90.7% 1,183,322 220,917 962,405 19,598 23,074 919,733
27.01 Property   1 Belair Plaza 0.5% 12/31/2020 T-12 96.3% 695,117 124,053 571,064 10,438 15,947 544,680
27.02 Property   1 Goshen Village 0.4% 12/31/2020 T-12 83.8% 488,205 96,865 391,340 9,160 7,127 375,053
28 Loan 116, 117 1 University Square 0.9% 12/31/2019 T-12 95.0% 1,569,023 549,839 1,019,184 8,978 30,606 979,601
29 Loan 118 1 1600 Brittmoore 0.8% NAV NAV 95.0% 1,233,155 361,094 872,061 11,023 22,046 838,991
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 12/31/2019 T-12 95.0% 1,852,899 630,523 1,222,376 24,476 27,506 1,170,395
31 Loan   4 Southern Star Storage Portfolio 0.8% NAV NAV 91.6% 1,411,694 590,797 820,896 15,049 0 805,847
31.01 Property   1 Addison Airport Self Storage 0.3% NAV NAV 92.5% 378,449 121,300 257,149 3,777 0 253,371
31.02 Property   1 Jensen Beach Self Storage 0.2% NAV NAV 91.7% 453,950 231,202 222,748 2,364 0 220,383
31.03 Property   1 Montrose Airport Self Storage 0.2% NAV NAV 89.5% 426,431 194,081 232,350 5,192 0 227,158
31.04 Property   1 281 Mini Storage 0.1% NAV NAV 93.7% 152,864 44,214 108,650 3,716 0 104,935
32 Loan 123 1 Best Western North Phoenix 0.6% 12/31/2020 T-12 75.0% 2,845,758 1,707,465 1,138,294 113,830 0 1,024,463
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 12/31/2020 T-12 83.0% 2,565,487 1,470,638 1,094,849 102,619 0 992,230
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 12/31/2020 T-12 75.0% 2,264,511 1,254,144 1,010,366 90,580 0 919,786
35 Loan 124 1 Redwood Simpsonville II 0.5% NAV NAV 94.2% 766,597 287,502 479,095 7,600 0 471,495
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 12/31/2019 T-12 95.0% 846,362 190,443 655,918 6,668 0 649,251
37 Loan 127 1 900 East Grand Avenue 0.3% NAV NAV 94.3% 479,680 194,530 285,150 12,719 0 272,431

 

A-16 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date
            4 4          
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 3.42 3.37 9.6% 9.5% 913,000,000 As Is 11/5/2021
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 2.45 2.34 13.5% 12.9% 349,000,000 As Is 11/11/2021
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 3.37 3.12 13.2% 12.2% 1,175,000,000 As Portfolio 1/3/2022
3.01 Property   1 4000 Principio Parkway 0.8%         140,000,000 As Is 12/15/2021
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%         132,100,000 As Is 12/21/2021
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%         115,400,000 As Is 12/15/2021
3.04 Property   1 52 Pettengill Road 0.7%         123,000,000 As Is 1/3/2022
3.05 Property   1 510 John Dodd Road 0.7%         112,500,000 As Is 12/23/2021
3.06 Property   1 309 Dulty’s Lane 0.6%         107,900,000 As Is 12/22/2021
3.07 Property   1 5300 Centerpoint Parkway 0.4%         57,600,000 As Is 12/16/2021
3.08 Property   1 17001 West Mercury Street 0.3%         50,400,000 As Is 12/20/2021
3.09 Property   1 725 Darlington Avenue 0.3%         51,400,000 As Is 12/9/2021
3.10 Property   1 10100 89th Avenue N 0.2%         39,500,000 As Is 12/15/2021
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%         33,400,000 As Is 12/16/2021
3.12 Property   1 4836 Hickory Hill Road 0.2%         35,500,000 As Is 1/3/2022
3.13 Property   1 7000 West Post Road 0.2%         30,400,000 As Is 12/14/2021
3.14 Property   1 3201 Bearing Drive 0.2%         29,800,000 As Is 12/28/2021
3.15 Property   1 900 Commerce Parkway West Drive 0.2%         27,500,000 As Is 12/28/2021
3.16 Property   1 6825 West County Road 400 North 0.1%         24,300,000 As Is 12/15/2021
3.17 Property   1 951 Trails Road 0.1%         17,600,000 As Is 12/15/2021
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 1.51 1.47 7.1% 6.9% 102,000,000 As Is 2/24/2022
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% 2.09 1.95 8.3% 7.7% 219,100,000 Various Various
5.01 Property   1 800 Northwest 4th Street 1.0%         37,500,000 As Is 1/26/2022
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%         35,800,000 As Is 1/21/2022
5.03 Property   1 3000 East Mount Pleasant Street 0.9%         32,300,000 As Is 1/26/2022
5.04 Property   1 7330 West Sherman Street 0.8%         28,400,000 As Is 1/14/2022
5.05 Property   1 821 Route 97 0.7%         24,200,000 As If Complete 1/19/2022
5.06 Property   1 3200 Northern Cross Boulevard 0.6%         22,000,000 As Is 1/6/2022
5.07 Property   1 3636 Medallion Avenue 0.6%         21,800,000 As Is 1/24/2022
5.08 Property   1 692 Wabash Avenue North 0.2%         9,000,000 As Is 1/21/2022
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%         8,100,000 As Is 1/24/2022
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 1.76 1.57 9.3% 8.3% 103,100,000 Prospective Market Value Upon Completion of Free Rent Period to Cigna 3/1/2023
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 1.74 1.65 9.2% 8.7% 97,500,000 As Is 2/4/2022
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 3.55 3.30 13.6% 12.7% 724,300,000 As Is Various
8.01 Property   1 First National Building 1.1%         162,000,000 As Is 8/30/2021
8.02 Property   1 The Qube 0.7%         103,000,000 As Is 8/30/2021
8.03 Property   1 Chrysler House 0.6%         83,000,000 As Is 8/30/2021
8.04 Property   1 1001 Woodward 0.5%         80,000,000 As Is 8/30/2021
8.05 Property   1 One Woodward 0.4%         58,000,000 As Is 8/30/2021
8.06 Property   1 The Z Garage 0.3%         53,000,000 As Is 9/10/2021
8.07 Property   1 Two Detroit Garage 0.2%         37,000,000 As Is 9/10/2021
8.08 Property   1 1505 & 1515 Woodward 0.2%         35,000,000 As Is 8/30/2021
8.09 Property   1 1001 Brush Street 0.2%         32,000,000 As Is 9/10/2021
8.10 Property   1 The Assembly 0.2%         23,100,000 As Is 8/30/2021
8.11 Property   1 419 Fort Street Garage 0.1%         21,000,000 As Is 9/10/2021
8.12 Property   1 Vinton 0.1%         17,500,000 As Is 8/30/2021
8.13 Property   1 1401 First Street 0.1%         13,500,000 As Is 9/10/2021
8.14 Property   1 Lane Bryant Building 0.0%         6,200,000 As Is 8/30/2021
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 1.82 1.68 9.4% 8.7% 335,200,000 As Is 1/31/2022
10 Loan 8, 63, 64 1 2550 M Street 4.2% 1.88 1.87 8.8% 8.7% 132,500,000 As Is 10/27/2021
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 2.04 1.86 9.8% 9.0% 125,000,000 As Is 3/11/2022
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% 2.06 2.03 9.6% 9.4% 195,600,000 As Is Various
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%         16,700,000 As Is 3/6/2022
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%         17,000,000 As Is 2/24/2022
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%         16,100,000 As Is 3/7/2022
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%         14,900,000 As Is 3/3/2022
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%         14,700,000 As Is 3/3/2022
12.06 Property   1 Publix - Decatur (Point), AL 0.2%         10,800,000 As Is 3/7/2022
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%         9,180,000 As Is 3/3/2022
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%         14,200,000 As Is 3/3/2022
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%         12,000,000 As Is 3/3/2022
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%         12,400,000 As Is 3/6/2022
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%         6,730,000 As Is 3/3/2022
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%         4,550,000 As Is 3/9/2022
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%         3,710,000 As Is 3/8/2022
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%         3,200,000 As Is 2/24/2022
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%         3,090,000 As Is 3/3/2022
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%         3,000,000 As Is 3/4/2022
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%         2,700,000 As Is 2/26/2022
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%         2,610,000 As Is 3/3/2022
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%         2,400,000 As Is 2/22/2022
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%         2,480,000 As Is 3/7/2022
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%         2,360,000 As Is 3/3/2022
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%         2,260,000 As Is 3/4/2022
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%         2,025,000 As Is 3/3/2022
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%         1,900,000 As Is 2/18/2022
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%         1,840,000 As Is 3/3/2022
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%         1,740,000 As Is 3/7/2022
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%         1,570,000 As Is 3/5/2022
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%         1,600,000 As Is 2/28/2022
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%         1,500,000 As Is 3/5/2022
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%         1,480,000 As Is 3/4/2022
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%         1,275,000 As Is 3/1/2022
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%         1,220,000 As Is 2/25/2022
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%         1,320,000 As Is 3/5/2022
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%         1,060,000 As Is 3/7/2022
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 2.71 2.60 10.2% 9.8% 155,000,000 As Is 11/16/2021
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 2.64 2.42 16.9% 15.4% 58,000,000 As Is 10/13/2021

 

A-17 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date
            4 4          
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 2.43 2.14 13.9% 12.3% 34,050,000 As Is 10/1/2021
15.01 Property   1 Holiday Inn Terre Haute 0.9%         15,500,000 As Is 10/1/2021
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%         9,750,000 As Is 10/1/2021
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%         8,800,000 As Is 10/1/2021
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% 3.50 3.25 13.2% 12.3% 82,475,000 As Is Various
16.01 Property   1 700 Ash Street 0.4%         19,900,000 As Is 9/24/2021
16.02 Property   1 5200 Foundry Circle 0.3%         17,750,000 As Is 9/27/2021
16.03 Property   1 2700 Plum Street 0.3%         13,800,000 As Is 9/27/2021
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%         9,000,000 As Is 9/29/2021
16.05 Property   1 N2480 County Road M 0.1%         6,000,000 As Is 9/24/2021
16.06 Property   1 W140 N5540 Lilly Road 0.1%         5,700,000 As Is 9/24/2021
16.07 Property   1 530 East Main Street 0.1%         5,300,000 As Is 9/22/2021
16.08 Property   1 210 Ann Avenue 0.1%         5,025,000 As Is 9/27/2021
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% 1.84 1.70 9.3% 8.6% 27,730,000 As Is Various
17.01 Property   1 1060 West Mason Street 1.0%         18,000,000 As Is 2/23/2022
17.02 Property   1 289 Robbins Drive 0.2%         3,130,000 As Is 3/3/2022
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%         2,600,000 As Is 2/24/2022
17.04 Property   1 280 Corporate Woods Parkway 0.1%         2,500,000 As Is 2/23/2022
17.05 Property   1 2602 Agriculture Drive 0.1%         1,500,000 As Is 2/24/2022
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 1.31 1.28 7.2% 7.1% 32,550,000 As Is 3/2/2022
18.01 Property   1 110 West 69th Street 0.7%         14,900,000 As Is 3/2/2022
18.02 Property   1 141 Columbia Heights 0.4%         8,250,000 As Is 3/2/2022
18.03 Property   1 15A West 73rd Street 0.3%         6,450,000 As Is 3/2/2022
18.04 Property   1 23 West 70th Street 0.1%         2,950,000 As Is 3/2/2022
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 4.65 4.50 13.2% 12.7% 1,700,000,000 As Is 10/1/2021
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 1.94 1.77 14.1% 12.9% 26,000,000 As Is 1/1/2022
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 2.26 2.14 12.4% 11.7% 23,600,000 As Is 3/7/2022
22 Loan 101 1 Eagle Station 1.2% 2.33 2.21 10.7% 10.2% 21,700,000 As Is 2/17/2022
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 1.64 1.56 10.9% 10.3% 23,750,000 Prospective Value Upon Stabilization 11/1/2022
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 1.41 1.39 7.9% 7.8% 21,600,000 As Is 1/31/2022
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 3.19 3.16 9.2% 9.1% 330,000,000 As Is 9/21/2021
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 2.79 2.78 9.6% 9.6% 73,400,000 As Is 10/14/2021
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% 1.39 1.33 9.2% 8.8% 15,075,000 Various 4/1/2023
27.01 Property   1 Belair Plaza 0.5%         8,300,000 Prospective Market Value Upon Completion 4/1/2023
27.02 Property   1 Goshen Village 0.4%         6,775,000 Prospective Market Value Upon Completion/Stabilization 4/1/2023
28 Loan 116, 117 1 University Square 0.9% 2.27 2.18 10.2% 9.8% 17,500,000 As Is 1/8/2022
29 Loan 118 1 1600 Brittmoore 0.8% 1.33 1.28 9.2% 8.8% 17,400,000 As Is 3/9/2022
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 2.05 1.96 13.3% 12.7% 14,200,000 As Is 3/16/2022
31 Loan   4 Southern Star Storage Portfolio 0.8% 1.88 1.84 9.5% 9.3% 14,775,000 As Is Various
31.01 Property   1 Addison Airport Self Storage 0.3%         5,300,000 As Is 2/2/2022
31.02 Property   1 Jensen Beach Self Storage 0.2%         4,200,000 As Is 2/15/2022
31.03 Property   1 Montrose Airport Self Storage 0.2%         3,500,000 As Is 2/24/2022
31.04 Property   1 281 Mini Storage 0.1%         1,775,000 As Is 2/16/2022
32 Loan 123 1 Best Western North Phoenix 0.6% 2.71 2.44 17.5% 15.8% 11,100,000 As Is 3/2/2022
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 2.40 2.18 16.9% 15.3% 10,000,000 As Is 1/4/2022
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 2.53 2.30 17.6% 16.0% 8,700,000 As Is 12/1/2021
35 Loan 124 1 Redwood Simpsonville II 0.5% 1.68 1.65 8.3% 8.2% 9,540,000 As Is 3/9/2022
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 2.45 2.42 11.6% 11.5% 8,650,000 As Is 2/17/2022
37 Loan 127 1 900 East Grand Avenue 0.3% 1.39 1.33 9.5% 9.1% 4,700,000 As Is 3/3/2022

 

A-18 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF
                5        
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 42.6% 42.6% 87.3% 11/1/2021 No CoreSite 176,685
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 43.0% 43.0% 78.3% 2/21/2022 No County of Los Angeles-Dept. of Children & Family Services 204,484
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 29.0% 29.0% 100.0%        
3.01 Property   1 4000 Principio Parkway 0.8%     100.0% 5/6/2022 Yes Restoration Hardware, Inc. 1,194,744
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,016,281
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,016,281
3.04 Property   1 52 Pettengill Road 0.7%     100.0% 5/6/2022 Yes UPS Supply Chain Solutions, Inc. 614,240
3.05 Property   1 510 John Dodd Road 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,015,740
3.06 Property   1 309 Dulty’s Lane 0.6%     100.0% 5/6/2022 Yes BJ’s Wholesale Club, Inc. 633,836
3.07 Property   1 5300 Centerpoint Parkway 0.4%     100.0% 5/6/2022 Yes Avnet, Inc. 581,342
3.08 Property   1 17001 West Mercury Street 0.3%     100.0% 5/6/2022 Yes ELC Distribution Center LLC 645,462
3.09 Property   1 725 Darlington Avenue 0.3%     100.0% 5/6/2022 Yes YNAP Corporation 167,424
3.10 Property   1 10100 89th Avenue N 0.2%     100.0% 2/1/2022 No Bunzl Minneapolis, LLC 155,313
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%     100.0% 5/6/2022 Yes SYNNEX Corporation 357,504
3.12 Property   1 4836 Hickory Hill Road 0.2%     100.0% 5/6/2022 Yes Barrett Distribution Centers, LLC 646,160
3.13 Property   1 7000 West Post Road 0.2%     100.0% 5/6/2022 Yes Federal Express Corporation 95,953
3.14 Property   1 3201 Bearing Drive 0.2%     100.0% 5/6/2022 Yes Amcor Rigid Plastics USA, Inc. 422,912
3.15 Property   1 900 Commerce Parkway West Drive 0.2%     100.0% 5/6/2022 Yes BlueTriton Brands, Inc. 294,388
3.16 Property   1 6825 West County Road 400 North 0.1%     100.0% 2/1/2022 No Stanley Security Solutions, Inc. 108,467
3.17 Property   1 951 Trails Road 0.1%     100.0% 5/6/2022 Yes Joseph T. Ryerson & Son, Inc. 171,951
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 69.6% 69.6% 93.9% 3/1/2022 No Great Performances 66,304
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% 62.8% 62.8% 100.0%        
5.01 Property   1 800 Northwest 4th Street 1.0%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 515,972
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 171,390
5.03 Property   1 3000 East Mount Pleasant Street 0.9%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 444,618
5.04 Property   1 7330 West Sherman Street 0.8%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 207,222
5.05 Property   1 821 Route 97 0.7%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 221,876
5.06 Property   1 3200 Northern Cross Boulevard 0.6%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 121,253
5.07 Property   1 3636 Medallion Avenue 0.6%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 278,553
5.08 Property   1 692 Wabash Avenue North 0.2%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 141,878
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 104,203
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 63.0% 63.0% 80.4% 1/1/2022 No CIGNA 192,640
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 61.5% 61.5% 96.3% 3/14/2022 No Convercent 36,727
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 59.4% 59.4% 88.7%        
8.01 Property   1 First National Building 1.1%     94.9% 11/10/2021 No Amrock, Inc 424,486
8.02 Property   1 The Qube 0.7%     90.6% 11/10/2021 No Quicken Loans Inc. 407,050
8.03 Property   1 Chrysler House 0.6%     79.9% 11/10/2021 No Quicken Loans Inc. 183,664
8.04 Property   1 1001 Woodward 0.5%     88.9% 11/10/2021 No Quicken Loans Inc. 122,475
8.05 Property   1 One Woodward 0.4%     92.9% 11/10/2021 No Quicken Loans Inc. 171,622
8.06 Property   1 The Z Garage 0.3%     NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2%     NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2%     100.0% 11/10/2021 No LinkedIn Corporation 74,497
8.09 Property   1 1001 Brush Street 0.2%     NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2%     75.0% 9/3/2021 No Coyote Logistics 58,192
8.11 Property   1 419 Fort Street Garage 0.1%     NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1%     61.9% 9/3/2021 No Besa Partners LLC 5,693
8.13 Property   1 1401 First Street 0.1%     NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0%     95.2% 11/10/2021 No Detroit Labs, LLC 17,284
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 62.6% 62.6% 90.5% 2/1/2022 No iCIMS, Inc. 331,378
10 Loan 8, 63, 64 1 2550 M Street 4.2% 65.5% 65.5% 100.0% 5/6/2022 Yes Squire Patton Boggs (US) LLP 207,081
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 67.2% 67.2% 95.5% 3/1/2022 No Best Buy 30,038
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% 53.1% 53.1% 100.0%        
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 41,917
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%     100.0% 5/1/2022 Yes Pick ‘n Save 61,048
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%     100.0% 5/1/2022 Yes Schnucks 142,357
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 42,311
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 44,237
12.06 Property   1 Publix - Decatur (Point), AL 0.2%     100.0% 5/1/2022 Yes Publix 45,600
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%     100.0% 5/1/2022 Yes PNC Bank, N.A. 15,896
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 41,952
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 43,240
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 42,311
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 13,253
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%     100.0% 5/1/2022 Yes Huntington Bancshares 43,500
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 10,965
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%     100.0% 5/1/2022 Yes O’Reilly Auto Parts 16,240
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%     100.0% 5/1/2022 Yes U.S. Bank National Association 5,300
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 9,600
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%     100.0% 5/1/2022 Yes 7-Eleven 3,000
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%     100.0% 5/1/2022 Yes U.S. Bank National Association 4,250
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%     100.0% 5/1/2022 Yes Sherwin Williams 3,500
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%     100.0% 5/1/2022 Yes O’Reilly Auto Parts 7,150
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%     100.0% 5/1/2022 Yes PNC Bank, N.A. 5,000
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%     100.0% 5/1/2022 Yes Napa Auto Parts 10,500
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%     100.0% 5/1/2022 Yes Family Dollar 8,353
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%     100.0% 5/1/2022 Yes U.S. Bank National Association 5,477
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%     100.0% 5/1/2022 Yes Dollar Tree 8,300
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%     100.0% 5/1/2022 Yes Dollar General 9,495
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%     100.0% 5/1/2022 Yes Sherwin Williams 4,884
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%     100.0% 5/1/2022 Yes Dollar General 10,736
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%     100.0% 5/1/2022 Yes Dollar General 9,014
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,014
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%     100.0% 5/1/2022 Yes Citizens Bank 2,475
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 55.5% 55.5% 88.7% 11/3/2021 No NielsenIQ 212,555
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 51.7% 42.4% 64.5% 12/31/2021 NAP NAP NAP

 

A-19 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF
                5        
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 66.5% 56.1% 73.2%        
15.01 Property   1 Holiday Inn Terre Haute 0.9%     65.9% 2/28/2022 NAP NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%     60.7% 2/28/2022 NAP NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%     81.3% 2/28/2022 NAP NAP NAP
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% 58.5% 58.5% 100.0%        
16.01 Property   1 700 Ash Street 0.4%     100.0% 4/1/2022 Yes Grede Casting 366,798
16.02 Property   1 5200 Foundry Circle 0.3%     100.0% 4/1/2022 Yes Grede Casting 304,950
16.03 Property   1 2700 Plum Street 0.3%     100.0% 4/1/2022 Yes Grede Casting 248,030
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%     100.0% 4/1/2022 Yes Grede Casting 170,000
16.05 Property   1 N2480 County Road M 0.1%     100.0% 4/1/2022 Yes Grede Casting 132,000
16.06 Property   1 W140 N5540 Lilly Road 0.1%     100.0% 4/1/2022 Yes Grede Casting 116,220
16.07 Property   1 530 East Main Street 0.1%     100.0% 4/1/2022 Yes Grede Casting 181,028
16.08 Property   1 210 Ann Avenue 0.1%     100.0% 4/1/2022 Yes Grede Casting 114,690
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% 63.4% 63.4% 100.0%        
17.01 Property   1 1060 West Mason Street 1.0%     100.0% 4/1/2022 Yes LaForce LLC 238,215
17.02 Property   1 289 Robbins Drive 0.2%     100.0% 4/1/2022 Yes LaForce LLC 29,998
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%     100.0% 4/1/2022 Yes LaForce LLC 25,347
17.04 Property   1 280 Corporate Woods Parkway 0.1%     100.0% 4/1/2022 Yes LaForce LLC 21,160
17.05 Property   1 2602 Agriculture Drive 0.1%     100.0% 4/1/2022 Yes LaForce LLC 13,944
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 53.8% 53.8% 100.0%        
18.01 Property   1 110 West 69th Street 0.7%     100.0% 2/2/2022 NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4%     100.0% 2/2/2022 NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3%     100.0% 3/2/2022 NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1%     100.0% 2/2/2022 NAP NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 61.5% 52.3% 54.0% 2/28/2022 NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 60.0% 60.0% 75.8% 3/1/2022 No   Molina Healthcare of Mississippi Inc. 50,817
22 Loan 101 1 Eagle Station 1.2% 63.0% 63.0% 93.0% 3/31/2022 No Raley’s (Store #114) 59,018
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 56.0% 46.4% 85.0% 11/1/2021 No Planet Fitness 20,014
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 57.9% 57.9% 100.0% 5/6/2022 Yes Safeway Inc. 57,795
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 63.8% 63.8% 77.0% 5/6/2022 Yes Novo Nordisk 563,289
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 54.5% 54.5% 100.0% 11/1/2021 No City’s Property Development Corp. 530
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% 69.7% 57.6% 90.6%        
27.01 Property   1 Belair Plaza 0.5%     97.7% 2/25/2022 No Food Lion 33,000
27.02 Property   1 Goshen Village 0.4%     82.5% 2/25/2022 No Food Lion 33,000
28 Loan 116, 117 1 University Square 0.9% 57.1% 57.1% 100.0% 3/22/2022 No dd’s Discount 21,700
29 Loan 118 1 1600 Brittmoore 0.8% 54.6% 49.0% 100.0% 5/1/2022 Yes US Living 110,231
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 64.8% 53.4% 100.0% 2/9/2022 No Pottery Barn 13,278
31 Loan   4 Southern Star Storage Portfolio 0.8% 58.5% 58.5% 95.6%        
31.01 Property   1 Addison Airport Self Storage 0.3%     94.5% 2/15/2022 NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2%     96.7% 2/28/2022 NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2%     93.2% 2/12/2022 NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1%     99.3% 3/1/2022 NAP NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% 58.6% 50.7% 81.1% 2/28/2022 NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 64.9% 60.6% 84.5% 2/28/2022 NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 66.1% 55.6% 75.0% 2/28/2022 NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% 60.3% 60.3% 97.4% 3/22/2022 NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 65.5% 65.5% 100.0% 5/6/2022 Yes Johns Hopkins University 31,752
37 Loan 127 1 900 East Grand Avenue 0.3% 63.8% 59.3% 94.4% 4/5/2022 NAP NAP NAP

 

A-20 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date
              6       6
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 26.7% 7/31/2029 Musick Peeler 106,475 16.1% 10/31/2023
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 25.3% 2/28/2030 Maker City LA, LLC 148,908 18.5% 5/31/2035
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%            
3.01 Property   1 4000 Principio Parkway 0.8% 100.0% 2/29/2028 NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% 100.0% 9/30/2027 NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% 100.0% 9/30/2027 NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% 100.0% 5/31/2030 NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% 100.0% 9/30/2027 NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% 100.0% 7/31/2033 NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% 100.0% 9/30/2026 NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% 100.0% 8/31/2032 NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% 100.0% 8/31/2035 NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% 48.7% 8/31/2029 Pelican Bio Thermal LLC 117,242 36.7% 9/30/2031
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% 100.0% 4/30/2028 NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% 100.0% 4/30/2027 NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2% 100.0% 9/30/2025 NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% 100.0% 6/30/2029 NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% 100.0% 7/31/2031 NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% 44.3% 2/28/2027 Envigo RMS, LLC 77,041 31.4% 12/31/2023
3.17 Property   1 951 Trails Road 0.1% 100.0% 8/31/2033 NAP NAP NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 35.8% 11/30/2039 Cayuga 21,741 11.7% 9/30/2031
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%            
5.01 Property   1 800 Northwest 4th Street 1.0% 100.0% 2/28/2042 NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% 100.0% 2/28/2042 NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% 100.0% 2/28/2042 NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% 100.0% 2/28/2042 NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7% 100.0% 2/28/2042 NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% 100.0% 2/28/2042 NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% 100.0% 2/28/2042 NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% 100.0% 2/28/2042 NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% 100.0% 2/28/2042 NAP NAP NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 43.1% 3/14/2033 Honeywell 139,892 31.3% 6/30/2031
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 20.7% 7/31/2025 Dispatch Health 29,675 16.7% 8/31/2026
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%            
8.01 Property   1 First National Building 1.1% 53.1% 1/31/2032 Honigman Miller Schwartz and Cohn LLP 150,786 18.8% 11/30/2025
8.02 Property   1 The Qube 0.7% 77.9% 7/31/2028 JPMorgan Chase, National Association 32,126 6.1% 5/31/2027
8.03 Property   1 Chrysler House 0.6% 53.5% 8/31/2023 Rocket Homes Real Estate LLC 29,897 8.7% 8/31/2023
8.04 Property   1 1001 Woodward 0.5% 38.4% 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork) 56,352 17.7% 10/31/2033
8.05 Property   1 One Woodward 0.4% 46.4% 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. 56,265 15.2% 5/31/2028
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% 52.6% 7/31/2026 H & M Hennes & Mauritz L.P. 25,322 17.9% 1/31/2027
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2% 100.0% 10/31/2030 NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1% 100.0% 1/31/2026 NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% 54.5% 1/31/2026 Detroit Venture Partners 5,761 18.2% MTM
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 24.2% 11/30/2032 Guardian Life Insurance Company of America 91,319 6.7% 12/31/2032
10 Loan 8, 63, 64 1 2550 M Street 4.2% 100.0% 4/30/2032 NAP NAP NAP NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 8.1% 1/31/2027 Nordstrom Rack 27,804 7.5% 10/25/2027
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%            
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% 100.0% 4/12/2032 NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% 100.0% 12/31/2029 NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% 100.0% 12/31/2028 NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% 100.0% 1/27/2031 NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% 100.0% 8/31/2031 NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% 100.0% 2/28/2038 NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% 100.0% 4/30/2032 NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% 100.0% 10/21/2031 NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% 100.0% 1/13/2031 NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% 100.0% 1/27/2031 NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% 100.0% 1/30/2030 NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% 100.0% 12/31/2030 NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% 100.0% 6/30/2027 NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% 100.0% 10/31/2031 NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% 100.0% 1/31/2028 NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% 100.0% 5/31/2032 NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% 100.0% 8/31/2028 NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% 100.0% 1/31/2028 NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% 100.0% 2/28/2033 NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% 100.0% 8/31/2036 NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% 100.0% 5/31/2031 NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% 100.0% 7/31/2029 NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% 100.0% 9/30/2029 NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% 100.0% 2/28/2030 NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% 100.0% 1/31/2028 NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% 100.0% 1/31/2029 NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% 100.0% 5/31/2028 NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% 100.0% 10/31/2028 NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% 100.0% 5/31/2029 NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% 100.0% 8/31/2031 NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% 100.0% 10/31/2028 NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% 100.0% 2/29/2028 NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% 100.0% 8/31/2029 NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% 100.0% 6/30/2027 NAP NAP NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 44.1% 12/31/2034 Olam Americans, Inc. 27,584 5.7% 3/31/2032
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP

 

A-21 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date
              6       6
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%            
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAP NAP NAP NAP NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAP NAP NAP NAP NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAP NAP NAP NAP NAP NAP
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%            
16.01 Property   1 700 Ash Street 0.4% 100.0% 12/31/2046 NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% 100.0% 12/31/2046 NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3% 100.0% 12/31/2046 NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% 100.0% 12/31/2046 NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1% 100.0% 12/31/2046 NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% 100.0% 12/31/2046 NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1% 100.0% 12/31/2046 NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% 100.0% 12/31/2046 NAP NAP NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%            
17.01 Property   1 1060 West Mason Street 1.0% 100.0% 12/31/2041 NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% 100.0% 12/31/2041 NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% 100.0% 12/31/2041 NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% 100.0% 12/31/2041 NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% 100.0% 12/31/2041 NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%            
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 36.8% 2/28/2039 Citibank 216,256 12.9% 4/30/2032
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 23.0% 8/31/2023   Bradley Arant Boult Cummings 29,693 13.4% 1/31/2029
22 Loan 101 1 Eagle Station 1.2% 51.7% 8/31/2032 Dotty’s 19,588 17.2% 4/30/2034
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 16.5% 11/30/2031 STEM Daycare 14,622 12.1% 11/30/2032
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 100.0% 9/30/2032 NAP NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 77.0% 4/30/2031 NAP NAP NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 7.2% 9/30/2031 E&S Creation LLC 530 7.2% 7/7/2024
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%            
27.01 Property   1 Belair Plaza 0.5% 63.2% 7/18/2032 Family Dollar 8,000 15.3% 12/31/2027
27.02 Property   1 Goshen Village 0.4% 72.1% 3/31/2032 Victoria’s Cosina Mexicana 2,400 5.2% 5/31/2023
28 Loan 116, 117 1 University Square 0.9% 53.2% 1/31/2025 El Pescador, Inc. 6,506 15.9% 9/30/2024
29 Loan 118 1 1600 Brittmoore 0.8% 100.0% 4/1/2037 NAP NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 16.3% 1/31/2027 Talbots 9,222 11.3% 8/31/2023
31 Loan   4 Southern Star Storage Portfolio 0.8%            
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 100.0% 12/31/2026 NAP NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP

 

A-22 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF
                  6    
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% Verizon Global Networks 61,881 9.4% 7/31/2029 CenturyLink Communications, LLC 56,251
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% Shipfront LLC 62,124 7.7% 8/31/2035 Stephen Jewelry, Inc. 31,956
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%            
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% Countrywide Tire and Rubber, Inc. 46,507 14.6% 10/31/2023 NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2% NAP NAP NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% Max Siegel, Inc. 59,533 24.3% 5/31/2026 NAP NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP NAP NAP NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Ark 12,222 6.6% 8/31/2026 DB Grant 10,316
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%            
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP NAP NAP NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Global Aerospace 26,988 6.0% 7/31/2033 NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% Velocity Global 27,385 15.4% 11/30/2022 Cloud Elements 10,610
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%            
8.01 Property   1 First National Building 1.1% Board of Trustees of Michigan State University 46,598 5.8% 9/30/2031 Bedrock Management Services LLC 39,087
8.02 Property   1 The Qube 0.7% Rock Security LLC 17,490 3.3% 6/30/2022 Compass Group USA, Inc. 9,930
8.03 Property   1 Chrysler House 0.6% RSM US LLP 11,894 3.5% 5/31/2023 Metro-West Appraisal Co., LLC 7,848
8.04 Property   1 1001 Woodward 0.5% Southeast Michigan Council of Governments 30,240 9.5% 7/31/2025 GalaxE Solutions, Inc. 27,000
8.05 Property   1 One Woodward 0.4% Fifth Third Bank 31,204 8.4% 10/31/2025 Detroit Regional Chamber 27,218
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% International Bancard Corporation 12,082 8.5% 2/28/2023 Mastronardi-USA Distribution Services, INC 6,052
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2% NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1% NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% Lisa Spindler Photography, Inc. 4,384 13.8% MTM Twitter, Inc. 2,734
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% WorkWave LLC 71,667 5.2% 5/27/2029 Jersey Central Power & Light Company 69,870
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% HomeGoods 25,376 6.9% 9/30/2027 Michaels 22,170
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%            
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP NAP NAP NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Camelot Illinois LLC 21,227 4.4% 1/31/2028 Redstone Funding LLC 17,392
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP

 

A-23 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF
                  6    
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%            
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAP NAP NAP NAP NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAP NAP NAP NAP NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAP NAP NAP NAP NAP NAP
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%            
16.01 Property   1 700 Ash Street 0.4% NAP NAP NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP NAP NAP NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%            
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%            
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NYU 195,326 11.7% 10/31/2049 Citadel 144,193
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3%   Balch & Bingham LLP 27,168 12.3% 8/31/2027 Carroll Warren & Parker LLP 16,764
22 Loan 101 1 Eagle Station 1.2% Buffalo Wild Wings Grill & Bar (t0000223) 5,914 5.2% 11/30/2023 Chase Bank (t0004152) 5,000
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Dollar Tree 10,000 8.3% 11/30/2025 All for Dance 6,080
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP NAP NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% The Laser Booth Corp. 485 6.6% 7/31/2024 Diamond Scene of New York Corp. 445
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%            
27.01 Property   1 Belair Plaza 0.5% Household Rentals 4,200 8.0% 9/30/2025 Tobacco and Vape 2,188
27.02 Property   1 Goshen Village 0.4% Happy China 1,200 2.6% 4/30/2029 T&T Nails 1,200
28 Loan 116, 117 1 University Square 0.9% Fatburger 2,200 5.4% 5/31/2024 Hawaiian BBQ 2,008
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Alabama Outdoors 5,600 6.9% 10/31/2027 Shades 5,594
31 Loan   4 Southern Star Storage Portfolio 0.8%            
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP

 

A-24 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date
              6       6    
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 8.5% 12/31/2025 Crowell, Weedon 43,301 6.5% 12/31/2024 12/3/2021 NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 4.0% 12/31/2022 PHR LA Mart, LLC 25,876 3.2% 12/31/2022 3/11/2022 NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%                
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP NAP NAP NAP NAP 12/29/2021 NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP NAP NAP NAP NAP 12/28/2021 NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP NAP NAP NAP NAP 12/22/2021 NAP
3.10 Property   1 10100 89th Avenue N 0.2% NAP NAP NAP NAP NAP NAP 12/30/2021 NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.13 Property   1 7000 West Post Road 0.2% NAP NAP NAP NAP NAP NAP 12/28/2021 NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.16 Property   1 6825 West County Road 400 North 0.1% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP NAP NAP NAP NAP 12/22/2021 NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 5.6% 3/31/2025 Luminode 9,264 5.0% 11/30/2023 3/11/2022 NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%                
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP NAP NAP NAP NAP 11/4/2021 NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP NAP NAP NAP NAP 10/22/2021 NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP NAP NAP NAP NAP 11/10/2021 NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP NAP NAP NAP NAP 11/8/2021 NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP NAP NAP NAP NAP 11/3/2021 NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP NAP NAP NAP NAP 10/21/2021 NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP NAP NAP NAP NAP 11/3/2021 NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP NAP NAP NAP NAP 11/2/2021 NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP NAP NAP NAP NAP 11/11/2021 NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP NAP 3/8/2022 NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 6.0% 3/31/2023 Intrinsic LLC 6,607 3.7% 2/28/2025 2/18/2022 NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%                
8.01 Property   1 First National Building 1.1% 4.9% 1/31/2032 Mediabrands Worldwide, INC 23,132 2.9% 11/30/2024 9/28/2021 NAP
8.02 Property   1 The Qube 0.7% 1.9% 9/30/2023 JP Morgan Chase Bank NA 5,544 1.1% 12/31/2026 9/29/2021 NAP
8.03 Property   1 Chrysler House 0.6% 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit 7,591 2.2% 8/31/2024 9/28/2021 NAP
8.04 Property   1 1001 Woodward 0.5% 8.5% MTM CVS Pharmacy 9,814 3.1% 3/31/2026 9/28/2021 NAP
8.05 Property   1 One Woodward 0.4% 7.4% 6/30/2023 RFS Business Funding LLC 15,602 4.2% 6/30/2022 9/28/2021 NAP
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP 9/29/2021 NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP 9/29/2021 NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% 4.3% 8/31/2025 Quikly, Inc. 6,035 4.3% MTM 9/28/2021 NAP
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP 9/28/2021 NAP
8.10 Property   1 The Assembly 0.2% NAP NAP NAP NAP NAP NAP 9/28/2021 NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP 10/3/2021 NAP
8.12 Property   1 Vinton 0.1% NAP NAP NAP NAP NAP NAP 10/4/2021 NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP 9/28/2021 NAP
8.14 Property   1 Lane Bryant Building 0.0% 8.6% 1/31/2024 NAP NAP NAP NAP 10/3/2021 NAP
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 5.1% 12/31/2027 International Flavors & Fragrances, L.P. 60,104 4.4% 9/30/2033 2/14/2022 NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP 11/8/2021 NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 6.0% 2/29/2024 PetSmart 20,112 5.4% 8/31/2026 1/24/2022 NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%                
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP NAP NAP NAP NAP 3/14/2022 NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP NAP NAP NAP NAP 2/23/2022 NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP NAP NAP NAP NAP 3/24/2022 NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP NAP NAP NAP NAP 3/22/2022 NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP NAP NAP NAP NAP 1/31/2022 NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP NAP NAP NAP NAP 3/15/2022 NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP NAP NAP NAP NAP 3/15/2022 NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP NAP NAP NAP NAP 1/31/2022 NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP NAP NAP NAP NAP 2/10/2022 NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP NAP NAP NAP NAP 2/10/2022 4/8/2022
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP NAP NAP NAP NAP 3/9/2022 NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP NAP NAP NAP NAP 2/24/2022 NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP NAP NAP NAP NAP 2/24/2022 NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP NAP NAP NAP NAP 2/23/2022 4/8/2022
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP NAP NAP NAP NAP 2/24/2022 NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP NAP NAP NAP NAP 1/28/2022 NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP NAP NAP NAP NAP 2/4/2022 NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP NAP NAP NAP NAP 1/24/2022 NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP NAP NAP NAP NAP 1/3/2022 NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP NAP NAP NAP NAP 12/29/2021 NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP NAP NAP NAP NAP 2/23/2022 NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP NAP NAP NAP NAP 1/17/2022 NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP NAP NAP NAP NAP 2/23/2022 NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP NAP NAP NAP NAP 3/18/2022 NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP NAP NAP NAP NAP 2/23/2022 NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP NAP NAP NAP NAP 2/23/2022 NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP NAP NAP NAP NAP 3/11/2022 NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP NAP NAP NAP NAP 2/1/2022 NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP NAP NAP NAP NAP 2/11/2022 NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP NAP NAP NAP NAP 2/9/2022 NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 3.6% 3/31/2024 U.S. Legal Support, Inc 17,289 3.6% 10/31/2025 11/24/2021 NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP 10/26/2021 NAP

 

A-25 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date
              6       6    
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%                
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAP NAP NAP NAP NAP NAP 1/14/2020 NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAP NAP NAP NAP NAP NAP 10/18/2019 NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAP NAP NAP NAP NAP NAP 10/18/2019 NAP
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%                
16.01 Property   1 700 Ash Street 0.4% NAP NAP NAP NAP NAP NAP 5/1/2021 NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP NAP NAP NAP NAP 5/1/2021 NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP NAP NAP NAP NAP 5/1/2021 NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP NAP NAP NAP NAP 6/1/2021 NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP NAP NAP NAP NAP 6/1/2021 NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP NAP NAP NAP NAP 6/1/2021 NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP NAP NAP NAP NAP 5/1/2021 NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP NAP NAP NAP NAP 5/1/2021 NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%                
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP NAP NAP NAP NAP 6/4/2021 8/12/2021
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP NAP NAP NAP NAP 11/12/2021 NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP NAP NAP NAP NAP 11/16/2021 NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP NAP NAP NAP NAP 11/9/2021 NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP NAP NAP NAP NAP 11/16/2021 NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%                
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP 3/21/2022 NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 8.6% 8/31/2022 Freshfields 139,243 8.3% 6/30/2026 11/12/2021 NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP 1/10/2022 NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 7.6% 11/30/2024 Godwin Advertising Agency Inc. 10,523 4.8% 1/31/2026 3/8/2022 NAP
22 Loan 101 1 Eagle Station 1.2% 4.4% 6/30/2040 Peg’s Glorified Ham n Eggs 3,200 2.8% 8/31/2025 1/18/2022 NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 5.0% 4/30/2026 Massimo’s Foxmoor 4,893 4.0% 9/30/2024 10/19/2021 NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP NAP NAP NAP NAP 2/10/2022 NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP 9/20/2021 NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 6.1% 9/22/2024 Pristine Jewelers NY Inc. 415 5.6% 7/7/2024 10/21/2021 NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%                
27.01 Property   1 Belair Plaza 0.5% 4.2% 6/30/2026 Great Clips 1,412 2.7% 2/28/2024 3/21/2022 NAP
27.02 Property   1 Goshen Village 0.4% 2.6% 10/31/2025 NAP NAP NAP NAP 3/21/2022 NAP
28 Loan 116, 117 1 University Square 0.9% 4.9% 5/31/2025 Panda Express 2,000 4.9% 1/31/2025 1/20/2022 NAP
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP 3/8/2022 NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 6.9% 1/31/2027 Williams-Sonoma 5,457 6.7% 3/27/2027 3/30/2022 NAP
31 Loan   4 Southern Star Storage Portfolio 0.8%                
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP 3/2/2022 NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP 3/2/2022 NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP 3/2/2022 NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP 3/2/2022 NAP
32 Loan 123 1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP 3/2/2022 NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP 1/11/2022 NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP 11/19/2021 NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP 3/23/2022 NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP 11/5/2021 NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP 3/7/2022 NAP

 

A-26 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
                           
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 12/3/2021 12/3/2021 18% Yes - AE Fee NAP NAP NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 3/11/2022 3/10/2022 13% No Fee NAP NAP NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%                
3.01 Property   1 4000 Principio Parkway 0.8% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% 1/3/2022 NAP NAP No Leasehold 12/31/2032 Automatically every 30 days 0
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% 12/22/2021 NAP NAP No Fee NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% 1/3/2022 NAP NAP No Fee / Leasehold NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% 12/22/2021 NAP NAP No Fee NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% 12/22/2021 NAP NAP No Fee NAP NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% 1/3/2022 12/20/2021 9% Yes - AE Fee NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2% 12/22/2021 NAP NAP No Fee NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% 1/3/2022 NAP NAP No Fee NAP NAP NAP
3.17 Property   1 951 Trails Road 0.1% 12/22/2021 NAP NAP Yes - A Fee NAP NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 3/11/2022 NAP NAP Yes - AE Fee NAP NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%                
5.01 Property   1 800 Northwest 4th Street 1.0% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.05 Property   1 821 Route 97 0.7% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% 2/10/2022 NAP NAP No Fee NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% 2/10/2022 NAP NAP Yes - AE Fee NAP NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 3/7/2022 NAP NAP No Fee NAP NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 2/17/2022 NAP NAP No Fee NAP NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%                
8.01 Property   1 First National Building 1.1% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.02 Property   1 The Qube 0.7% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.03 Property   1 Chrysler House 0.6% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.04 Property   1 1001 Woodward 0.5% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.05 Property   1 One Woodward 0.4% 9/28/2021 NAP NAP No Leasehold 4/30/2040 5, 25-year extension options 43,775
8.06 Property   1 The Z Garage 0.3% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.09 Property   1 1001 Brush Street 0.2% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.10 Property   1 The Assembly 0.2% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.12 Property   1 Vinton 0.1% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% 9/28/2021 NAP NAP No Fee NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% 9/28/2021 NAP NAP No Fee NAP NAP NAP
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 2/14/2022 NAP NAP No Fee NAP NAP NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% 11/19/2021 NAP NAP No Leasehold 3/30/2121 None 1,700,000
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 1/26/2022 3/18/2022 8% No Fee NAP NAP NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%                
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% 3/14/2022 NAP NAP Yes - A Fee NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% 2/23/2022 NAP NAP No Fee NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% 3/24/2022 NAP NAP No Fee NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% 3/22/2022 NAP NAP No Fee NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% 3/21/2022 NAP NAP No Fee NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% 2/1/2022 NAP NAP Yes - A Fee NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% 3/21/2022 NAP NAP No Fee NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% 3/15/2022 NAP NAP No Fee NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% 3/15/2022 NAP NAP No Fee NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% 3/21/2022 NAP NAP Yes - AE Fee NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% 1/31/2022 NAP NAP No Fee NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% 2/10/2022 NAP NAP No Fee NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% 2/10/2022 NAP NAP No Fee NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% 3/11/2022 NAP NAP No Fee NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% 2/24/2022 NAP NAP No Fee NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% 3/2/2022 NAP NAP No Fee NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% 2/23/2022 NAP NAP No Fee NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% 2/24/2022 NAP NAP No Fee NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% 3/2/2022 NAP NAP No Fee NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% 2/4/2022 NAP NAP No Fee NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% 1/24/2022 NAP NAP No Fee NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% 3/21/2022 NAP NAP No Fee NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% 1/3/2022 NAP NAP No Fee NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% 12/29/2021 NAP NAP No Fee NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% 2/23/2022 NAP NAP No Fee NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% 1/17/2022 NAP NAP Yes - AE Fee NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% 2/23/2022 NAP NAP No Fee NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% 3/18/2022 NAP NAP No Fee NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% 2/23/2022 NAP NAP No Fee NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% 3/3/2022 NAP NAP No Fee NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% 3/15/2022 NAP NAP No Fee NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% 2/2/2022 NAP NAP No Fee NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% 3/2/2022 NAP NAP No Fee NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% 2/2/2022 NAP NAP No Fee NAP NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 11/24/2021 NAP NAP No Fee NAP NAP NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 10/26/2021 10/26/2021 6% No Fee NAP NAP NAP

 

A-27 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
                           
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%                
15.01 Property   1 Holiday Inn Terre Haute 0.9% 3/30/2022 NAP NAP No Fee NAP NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% 3/30/2022 NAP NAP No Fee NAP NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% 3/30/2022 NAP NAP No Fee NAP NAP NAP
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%                
16.01 Property   1 700 Ash Street 0.4% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% 9/16/2021 NAP NAP No Fee NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1% 9/17/2021 NAP NAP No Fee NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% 9/29/2021 NAP NAP Yes - AE Fee NAP NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%                
17.01 Property   1 1060 West Mason Street 1.0% 2/17/2022 NAP NAP No Fee NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% 2/17/2022 NAP NAP No Fee NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% 2/17/2022 NAP NAP No Fee NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% 2/17/2022 NAP NAP No Fee NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% 2/17/2022 NAP NAP No Fee NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%                
18.01 Property   1 110 West 69th Street 0.7% 3/18/2022 NAP NAP No Fee NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% 3/18/2022 NAP NAP No Fee NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% 3/18/2022 NAP NAP No Fee NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1% 3/18/2022 NAP NAP No Fee NAP NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 11/12/2021 NAP NAP No Fee / Leasehold 4/30/2036 None 901,254
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 1/7/2022 NAP NAP No Fee NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% 3/7/2022 NAP NAP Yes - A Fee NAP NAP NAP
22 Loan 101 1 Eagle Station 1.2% 1/13/2022 3/7/2022 11% No Fee NAP NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 10/19/2021 NAP NAP No Fee NAP NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% 2/3/2022 NAP NAP No Fee NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 9/20/2021 NAP NAP No Fee NAP NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% 10/25/2021 NAP NAP No Fee NAP NAP NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%                
27.01 Property   1 Belair Plaza 0.5% 3/18/2022 NAP NAP No Fee NAP NAP NAP
27.02 Property   1 Goshen Village 0.4% 3/18/2022 NAP NAP No Fee NAP NAP NAP
28 Loan 116, 117 1 University Square 0.9% 1/20/2022 1/20/2022 8% No Fee NAP NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8% 3/7/2022 NAP NAP No Fee NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% 4/5/2022 NAP NAP No Leasehold 6/30/2035 7, 5-year extension options 214,382
31 Loan   4 Southern Star Storage Portfolio 0.8%                
31.01 Property   1 Addison Airport Self Storage 0.3% 3/2/2022 NAP NAP No Fee NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% 3/2/2022 NAP NAP No Fee NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% 3/3/2022 NAP NAP No Fee NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1% 3/2/2022 NAP NAP No Fee NAP NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% 3/2/2022 NAP NAP No Fee NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 1/11/2022 NAP NAP No Fee NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 3/22/2022 NAP NAP No Fee NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% 3/23/2022 NAP NAP No Fee NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% 11/5/2021 NAP NAP No Fee NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% 3/7/2022 NAP NAP No Fee NAP NAP NAP

 

A-28 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($)
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP 0 Springing 0 Springing 0 Springing 0 0
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP 205,149 68,383 0 Springing 0 11,715 0 0
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%   0 Springing 0 Springing 0 Springing 0 0
3.01 Property   1 4000 Principio Parkway 0.8% NAP                
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% Yes                
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP                
3.04 Property   1 52 Pettengill Road 0.7% NAP                
3.05 Property   1 510 John Dodd Road 0.7% NAP                
3.06 Property   1 309 Dulty’s Lane 0.6% NAP                
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP                
3.08 Property   1 17001 West Mercury Street 0.3% NAP                
3.09 Property   1 725 Darlington Avenue 0.3% NAP                
3.10 Property   1 10100 89th Avenue N 0.2% NAP                
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP                
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP                
3.13 Property   1 7000 West Post Road 0.2% NAP                
3.14 Property   1 3201 Bearing Drive 0.2% NAP                
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP                
3.16 Property   1 6825 West County Road 400 North 0.1% NAP                
3.17 Property   1 951 Trails Road 0.1% NAP                
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP 404,038 37,027 43,170 8,634 0 3,089 111,188 800,000
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%   0 Springing 0 Springing 0 Springing 0 0
5.01 Property   1 800 Northwest 4th Street 1.0% NAP                
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP                
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP                
5.04 Property   1 7330 West Sherman Street 0.8% NAP                
5.05 Property   1 821 Route 97 0.7% NAP                
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP                
5.07 Property   1 3636 Medallion Avenue 0.6% NAP                
5.08 Property   1 692 Wabash Avenue North 0.2% NAP                
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP                
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP 247,806 123,903 94,861 15,810 0 8,858 0 0
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP 94,574 94,574 100 16,335 0 0 0 1,000,000
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%   1,696,002 424,000 0 Springing 62,336 62,336 1,469,568 280,690
8.01 Property   1 First National Building 1.1% NAP                
8.02 Property   1 The Qube 0.7% NAP                
8.03 Property   1 Chrysler House 0.6% NAP                
8.04 Property   1 1001 Woodward 0.5% NAP                
8.05 Property   1 One Woodward 0.4% No                
8.06 Property   1 The Z Garage 0.3% NAP                
8.07 Property   1 Two Detroit Garage 0.2% NAP                
8.08 Property   1 1505 & 1515 Woodward 0.2% NAP                
8.09 Property   1 1001 Brush Street 0.2% NAP                
8.10 Property   1 The Assembly 0.2% NAP                
8.11 Property   1 419 Fort Street Garage 0.1% NAP                
8.12 Property   1 Vinton 0.1% NAP                
8.13 Property   1 1401 First Street 0.1% NAP                
8.14 Property   1 Lane Bryant Building 0.0% NAP                
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP 617,834 308,917 0 Springing 0 24,583 0 8,500,000
10 Loan 8, 63, 64 1 2550 M Street 4.2% Yes 248,086 248,086 0 Springing 0 4,580 0 5,150,000
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP 844,447 140,741 0 Springing 1,166,541 7,707 0 0
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%   387,576 129,192 0 Springing 0 Springing 0 1,500,000
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP                
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP                
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP                
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP                
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP                
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP                
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP                
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP                
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP                
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP                
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP                
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP                
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP                
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP                
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP                
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP                
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP                
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP                
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP                
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP                
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP                
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP                
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP                
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP                
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP                
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP                
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP                
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP                
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP                
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP                
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP                
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP                
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP                
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP                
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP 392,648 392,648 0 Springing 3,100,000 Springing 0 6,900,000
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP 31,674 31,674 0 Springing 0 21,286 0 0

 

A-29 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($)
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%   27,840 27,840 0 Springing 114,172 4% of Gross Revenue 0 0
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAP                
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAP                
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAP                
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%   0 Springing 0 Springing 0 Springing 0 0
16.01 Property   1 700 Ash Street 0.4% NAP                
16.02 Property   1 5200 Foundry Circle 0.3% NAP                
16.03 Property   1 2700 Plum Street 0.3% NAP                
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP                
16.05 Property   1 N2480 County Road M 0.1% NAP                
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP                
16.07 Property   1 530 East Main Street 0.1% NAP                
16.08 Property   1 210 Ann Avenue 0.1% NAP                
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%   0 Springing 0 Springing 0 Springing 65,733 0
17.01 Property   1 1060 West Mason Street 1.0% NAP                
17.02 Property   1 289 Robbins Drive 0.2% NAP                
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP                
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP                
17.05 Property   1 2602 Agriculture Drive 0.1% NAP                
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%   189,776 63,259 0 Springing 0 1,354 0 0
18.01 Property   1 110 West 69th Street 0.7% NAP                
18.02 Property   1 141 Columbia Heights 0.4% NAP                
18.03 Property   1 15A West 73rd Street 0.3% NAP                
18.04 Property   1 23 West 70th Street 0.1% NAP                
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% Yes 0 Springing 0 Springing 0 Springing 837,829 0
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP 92,631 13,233 13,000 4,135 0 4% of Gross Income 0 0
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP 94,592 31,531 0 Springing 0 3,642 0 1,750,000
22 Loan 101 1 Eagle Station 1.2% NAP 16,976 8,488 9,099 4,550 0 1,616 58,189 256,716
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP 92,075 23,019 0 Springing 1,512 1,512 0 15,122
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP 0 Springing 0 Springing 0 964 0 0
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP 525,310 525,310 90,983 22,746 0 1,218 0 0
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP 0 Springing 0 Springing 0 Springing 0 0
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%   45,495 6,499 10,421 1,737 44,500 1,633 0 375,000
27.01 Property   1 Belair Plaza 0.5% NAP                
27.02 Property   1 Goshen Village 0.4% NAP                
28 Loan 116, 117 1 University Square 0.9% NAP 0 16,060 0 Springing 0 748 26,933 0
29 Loan 118 1 1600 Brittmoore 0.8% NAP 69,096 13,819 0 Springing 1,378 1,378 49,604 4,593
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Yes 56,319 9,387 26,633 4,439 150,000 2,040 0 500,000
31 Loan   4 Southern Star Storage Portfolio 0.8%   23,567 11,783 39,055 7,811 166,952 1,254 0 0
31.01 Property   1 Addison Airport Self Storage 0.3% NAP                
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP                
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP                
31.04 Property   1 281 Mini Storage 0.1% NAP                
32 Loan 123 1 Best Western North Phoenix 0.6% NAP 19,812 6,604 2,450 1,225 0 4% of Gross Revenue 0 0
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP 31,461 7,865 10,158 3,386 0 8,552 0 0
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP 59,935 8,504 5,375 2,278 0 4% of Gross Revenue 0 0
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP 33,856 8,464 0 Springing 0 633 30,400 0
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP 0 Springing 0 Springing 0 556 33,340 0
37 Loan 127 1 900 East Grand Avenue 0.3% NAP 56,941 7,118 3,920 1,307 0 1,060 0 0

 

A-30 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                           
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% Springing 0 0 0 0 0 0 0
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 67,247 1,613,919 0 0 0 0 22,000,000 Springing
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Springing 0 0 0 0 0 1,758,645 0
3.01 Property   1 4000 Principio Parkway 0.8%                
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                
3.04 Property   1 52 Pettengill Road 0.7%                
3.05 Property   1 510 John Dodd Road 0.7%                
3.06 Property   1 309 Dulty’s Lane 0.6%                
3.07 Property   1 5300 Centerpoint Parkway 0.4%                
3.08 Property   1 17001 West Mercury Street 0.3%                
3.09 Property   1 725 Darlington Avenue 0.3%                
3.10 Property   1 10100 89th Avenue N 0.2%                
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                
3.12 Property   1 4836 Hickory Hill Road 0.2%                
3.13 Property   1 7000 West Post Road 0.2%                
3.14 Property   1 3201 Bearing Drive 0.2%                
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                
3.16 Property   1 6825 West County Road 400 North 0.1%                
3.17 Property   1 951 Trails Road 0.1%                
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Springing 800,000 0 0 0 14,650 990,110 0
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% Springing 0 0 0 0 0 12,243,079 0
5.01 Property   1 800 Northwest 4th Street 1.0%                
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                
5.04 Property   1 7330 West Sherman Street 0.8%                
5.05 Property   1 821 Route 97 0.7%                
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                
5.07 Property   1 3636 Medallion Avenue 0.6%                
5.08 Property   1 692 Wabash Avenue North 0.2%                
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Springing 0 0 0 0 0 19,461,345 0
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 14,833 0 0 0 0 0 0 0
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 280,690 5,000,000 0 0 0 241,558 8,870,595 0
8.01 Property   1 First National Building 1.1%                
8.02 Property   1 The Qube 0.7%                
8.03 Property   1 Chrysler House 0.6%                
8.04 Property   1 1001 Woodward 0.5%                
8.05 Property   1 One Woodward 0.4%                
8.06 Property   1 The Z Garage 0.3%                
8.07 Property   1 Two Detroit Garage 0.2%                
8.08 Property   1 1505 & 1515 Woodward 0.2%                
8.09 Property   1 1001 Brush Street 0.2%                
8.10 Property   1 The Assembly 0.2%                
8.11 Property   1 419 Fort Street Garage 0.1%                
8.12 Property   1 Vinton 0.1%                
8.13 Property   1 1401 First Street 0.1%                
8.14 Property   1 Lane Bryant Building 0.0%                
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Springing 8,500,000 0 0 0 0 6,778,984 Springing
10 Loan 8, 63, 64 1 2550 M Street 4.2% 0 0 0 0 0 0 145,104 0
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 50,000 1,800,000 0 0 0 558,199 228,063 0
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% Springing 0 0 0 0 180,760 200,000 0
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Springing 4,000,000 0 0 0 50,000 2,664,107 0
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 0 0 2,869,207 0 0 0 1,000,000 0

 

A-31 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
                           
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 0 0 923,176 0 0 0 0 Springing
15.01 Property   1 Holiday Inn Terre Haute 0.9%                
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% Springing 2,450,574 0 0 0 0 0 0
16.01 Property   1 700 Ash Street 0.4%                
16.02 Property   1 5200 Foundry Circle 0.3%                
16.03 Property   1 2700 Plum Street 0.3%                
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                
16.05 Property   1 N2480 County Road M 0.1%                
16.06 Property   1 W140 N5540 Lilly Road 0.1%                
16.07 Property   1 530 East Main Street 0.1%                
16.08 Property   1 210 Ann Avenue 0.1%                
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% Springing 328,664 0 0 0 0 0 0
17.01 Property   1 1060 West Mason Street 1.0%                
17.02 Property   1 289 Robbins Drive 0.2%                
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                
17.04 Property   1 280 Corporate Woods Parkway 0.1%                
17.05 Property   1 2602 Agriculture Drive 0.1%                
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 0 0 0 0 0 85,938 0 0
18.01 Property   1 110 West 69th Street 0.7%                
18.02 Property   1 141 Columbia Heights 0.4%                
18.03 Property   1 15A West 73rd Street 0.3%                
18.04 Property   1 23 West 70th Street 0.1%                
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% Springing 10,053,948 0 0 0 0 61,289,797 0
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 0 0 0 0 0 0 0 0
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% Springing 1,000,000 0 0 0 0 184,772 0
22 Loan 101 1 Eagle Station 1.2% Springing 256,716 0 0 0 34,100 0 0
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% 15,122 907,343 0 0 0 772,831 1,686,572 0
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% Springing 0 0 0 0 0 0 0
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% 0 0 0 0 0 0 27,146,846 0
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Springing 73,460 0 0 0 0 1,551,668 0
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Springing 543,700 0 0 0 104,813 819,436 0
27.01 Property   1 Belair Plaza 0.5%                
27.02 Property   1 Goshen Village 0.4%                
28 Loan 116, 117 1 University Square 0.9% 2,551 91,818 0 0 0 0 0 Springing
29 Loan 118 1 1600 Brittmoore 0.8% 4,593 165,347 65,659 0 0 6,600 0 0
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Springing 500,000 0 0 0 0 53,728 17,865
31 Loan   4 Southern Star Storage Portfolio 0.8% 0 0 0 0 0 37,813 0 0
31.01 Property   1 Addison Airport Self Storage 0.3%                
31.02 Property   1 Jensen Beach Self Storage 0.2%                
31.03 Property   1 Montrose Airport Self Storage 0.2%                
31.04 Property   1 281 Mini Storage 0.1%                
32 Loan 123 1 Best Western North Phoenix 0.6% 0 0 0 0 0 0 0 0
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 0 0 0 0 0 0 0 0
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 0 0 199,756 0 0 0 0 Springing
35 Loan 124 1 Redwood Simpsonville II 0.5% 0 0 0 0 0 0 0 0
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Springing 0 0 0 0 0 0 Springing
37 Loan 127 1 900 East Grand Avenue 0.3% 0 0 0 0 0 24,312 0 0

 

A-32 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($)
                 
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP 0 0
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% LA County Earnout Reserve (Upfront: $22,000,000), Billboard Replacement Funds (Monthly: Springing) 0 0
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Unfunded Obligations Reserve 0 0
3.01 Property   1 4000 Principio Parkway 0.8%      
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%      
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%      
3.04 Property   1 52 Pettengill Road 0.7%      
3.05 Property   1 510 John Dodd Road 0.7%      
3.06 Property   1 309 Dulty’s Lane 0.6%      
3.07 Property   1 5300 Centerpoint Parkway 0.4%      
3.08 Property   1 17001 West Mercury Street 0.3%      
3.09 Property   1 725 Darlington Avenue 0.3%      
3.10 Property   1 10100 89th Avenue N 0.2%      
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%      
3.12 Property   1 4836 Hickory Hill Road 0.2%      
3.13 Property   1 7000 West Post Road 0.2%      
3.14 Property   1 3201 Bearing Drive 0.2%      
3.15 Property   1 900 Commerce Parkway West Drive 0.2%      
3.16 Property   1 6825 West County Road 400 North 0.1%      
3.17 Property   1 951 Trails Road 0.1%      
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Unfunded Obligations Reserve ($921,872.36), Duro Reserve ($68,237.16) 0 0
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% Shearer Expansion Allowance Reserve 0 0
5.01 Property   1 800 Northwest 4th Street 1.0%      
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%      
5.03 Property   1 3000 East Mount Pleasant Street 0.9%      
5.04 Property   1 7330 West Sherman Street 0.8%      
5.05 Property   1 821 Route 97 0.7%      
5.06 Property   1 3200 Northern Cross Boulevard 0.6%      
5.07 Property   1 3636 Medallion Avenue 0.6%      
5.08 Property   1 692 Wabash Avenue North 0.2%      
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%      
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Outstanding Obligations Reserve (Upfront: $16,308,344.50), Parking Reserve (Upfront: $3,000,000), Gap Rent Reserve (Upfront: $153,000) 0 0
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP 0 0
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) 0 0
8.01 Property   1 First National Building 1.1%      
8.02 Property   1 The Qube 0.7%      
8.03 Property   1 Chrysler House 0.6%      
8.04 Property   1 1001 Woodward 0.5%      
8.05 Property   1 One Woodward 0.4%      
8.06 Property   1 The Z Garage 0.3%      
8.07 Property   1 Two Detroit Garage 0.2%      
8.08 Property   1 1505 & 1515 Woodward 0.2%      
8.09 Property   1 1001 Brush Street 0.2%      
8.10 Property   1 The Assembly 0.2%      
8.11 Property   1 419 Fort Street Garage 0.1%      
8.12 Property   1 Vinton 0.1%      
8.13 Property   1 1401 First Street 0.1%      
8.14 Property   1 Lane Bryant Building 0.0%      
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Outstanding Obligations Reserve (Upfront: $6,778,984), Put Price Reserve (Monthly: Springing) 0 0
10 Loan 8, 63, 64 1 2550 M Street 4.2% Ground Rent Reserve 0 0
11 Loan 8, 65 1 Nut Tree Plaza 4.1% Outstanding Obligation Reserve ($191,568.60) and Free Rent Reserve ($36,494.44) 0 0
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% Unfunded Obligations Reserve 0 0
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%      
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%      
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%      
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%      
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%      
12.06 Property   1 Publix - Decatur (Point), AL 0.2%      
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%      
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%      
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%      
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%      
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%      
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%      
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%      
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%      
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%      
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%      
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%      
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%      
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%      
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%      
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%      
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%      
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%      
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%      
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%      
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%      
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%      
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%      
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%      
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%      
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%      
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%      
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%      
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%      
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Unfunded Free Rent Reserve (Upfront: $1,550,078.41), Unfunded TI/LC Reserve (Upfront: $1,114,028.41) 0 0
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% PIP Reserve 0 0

 

A-33 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($)
                 
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% Future PIP Reserve 0 0
15.01 Property   1 Holiday Inn Terre Haute 0.9%      
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%      
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%      
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP 0 0
16.01 Property   1 700 Ash Street 0.4%      
16.02 Property   1 5200 Foundry Circle 0.3%      
16.03 Property   1 2700 Plum Street 0.3%      
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%      
16.05 Property   1 N2480 County Road M 0.1%      
16.06 Property   1 W140 N5540 Lilly Road 0.1%      
16.07 Property   1 530 East Main Street 0.1%      
16.08 Property   1 210 Ann Avenue 0.1%      
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP 0 0
17.01 Property   1 1060 West Mason Street 1.0%      
17.02 Property   1 289 Robbins Drive 0.2%      
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%      
17.04 Property   1 280 Corporate Woods Parkway 0.1%      
17.05 Property   1 2602 Agriculture Drive 0.1%      
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP 0 0
18.01 Property   1 110 West 69th Street 0.7%      
18.02 Property   1 141 Columbia Heights 0.4%      
18.03 Property   1 15A West 73rd Street 0.3%      
18.04 Property   1 23 West 70th Street 0.1%      
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) 0 0
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP 0 0
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% Unfunded Obligations Reserve 0 0
22 Loan 101 1 Eagle Station 1.2% NAP 0 0
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Outstanding TI/LC Reserve ($1,235,800), Outstanding Free Rent Reserve ($450,772) 0 2,150,000
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP 0 0
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) 0 0
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Rent Stabilization Reserve ($1,000,000), Rent Deferral Reserve ($551,667.79) 0 0
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Unfunded Obligations Reserve 0 0
27.01 Property   1 Belair Plaza 0.5%      
27.02 Property   1 Goshen Village 0.4%      
28 Loan 116, 117 1 University Square 0.9% El Pescador Renewal Reserve 0 0
29 Loan 118 1 1600 Brittmoore 0.8% NAP 0 0
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Unfunded Obligations Reserve (Upfront: $35,862.90), Ground Rent Reserve (Upfront: $17,865.17; Monthly: $17,865.17) 0 0
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP 0 0
31.01 Property   1 Addison Airport Self Storage 0.3%      
31.02 Property   1 Jensen Beach Self Storage 0.2%      
31.03 Property   1 Montrose Airport Self Storage 0.2%      
31.04 Property   1 281 Mini Storage 0.1%      
32 Loan 123 1 Best Western North Phoenix 0.6% NAP 0 0
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP 0 0
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Custodial and Hotel Tax Reserve 0 0
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP 0 0
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Parking Lease Rent Reserve 0 0
37 Loan 127 1 900 East Grand Avenue 0.3% NAP 0 0

 

A-34 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Holdback/ Earnout Description Lockbox Type Cash Management
                 
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP Hard Springing
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP Hard Springing
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP Hard Springing
3.01 Property   1 4000 Principio Parkway 0.8%      
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%      
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%      
3.04 Property   1 52 Pettengill Road 0.7%      
3.05 Property   1 510 John Dodd Road 0.7%      
3.06 Property   1 309 Dulty’s Lane 0.6%      
3.07 Property   1 5300 Centerpoint Parkway 0.4%      
3.08 Property   1 17001 West Mercury Street 0.3%      
3.09 Property   1 725 Darlington Avenue 0.3%      
3.10 Property   1 10100 89th Avenue N 0.2%      
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%      
3.12 Property   1 4836 Hickory Hill Road 0.2%      
3.13 Property   1 7000 West Post Road 0.2%      
3.14 Property   1 3201 Bearing Drive 0.2%      
3.15 Property   1 900 Commerce Parkway West Drive 0.2%      
3.16 Property   1 6825 West County Road 400 North 0.1%      
3.17 Property   1 951 Trails Road 0.1%      
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP Hard Springing
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP Hard In Place
5.01 Property   1 800 Northwest 4th Street 1.0%      
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%      
5.03 Property   1 3000 East Mount Pleasant Street 0.9%      
5.04 Property   1 7330 West Sherman Street 0.8%      
5.05 Property   1 821 Route 97 0.7%      
5.06 Property   1 3200 Northern Cross Boulevard 0.6%      
5.07 Property   1 3636 Medallion Avenue 0.6%      
5.08 Property   1 692 Wabash Avenue North 0.2%      
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%      
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP Hard Springing
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP Hard Springing
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP Springing (Residential); Hard (Commercial) Springing
8.01 Property   1 First National Building 1.1%      
8.02 Property   1 The Qube 0.7%      
8.03 Property   1 Chrysler House 0.6%      
8.04 Property   1 1001 Woodward 0.5%      
8.05 Property   1 One Woodward 0.4%      
8.06 Property   1 The Z Garage 0.3%      
8.07 Property   1 Two Detroit Garage 0.2%      
8.08 Property   1 1505 & 1515 Woodward 0.2%      
8.09 Property   1 1001 Brush Street 0.2%      
8.10 Property   1 The Assembly 0.2%      
8.11 Property   1 419 Fort Street Garage 0.1%      
8.12 Property   1 Vinton 0.1%      
8.13 Property   1 1401 First Street 0.1%      
8.14 Property   1 Lane Bryant Building 0.0%      
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP Hard Springing
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP Springing Springing
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP Hard Springing
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP Hard Springing
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%      
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%      
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%      
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%      
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%      
12.06 Property   1 Publix - Decatur (Point), AL 0.2%      
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%      
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%      
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%      
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%      
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%      
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%      
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%      
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%      
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%      
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%      
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%      
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%      
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%      
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%      
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%      
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%      
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%      
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%      
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%      
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%      
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%      
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%      
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%      
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%      
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%      
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%      
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%      
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%      
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP Hard Springing
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP Hard In Place

 

A-35 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Holdback/ Earnout Description Lockbox Type Cash Management
                 
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% NAP Hard Springing
15.01 Property   1 Holiday Inn Terre Haute 0.9%      
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%      
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%      
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP Hard Springing
16.01 Property   1 700 Ash Street 0.4%      
16.02 Property   1 5200 Foundry Circle 0.3%      
16.03 Property   1 2700 Plum Street 0.3%      
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%      
16.05 Property   1 N2480 County Road M 0.1%      
16.06 Property   1 W140 N5540 Lilly Road 0.1%      
16.07 Property   1 530 East Main Street 0.1%      
16.08 Property   1 210 Ann Avenue 0.1%      
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP Hard Springing
17.01 Property   1 1060 West Mason Street 1.0%      
17.02 Property   1 289 Robbins Drive 0.2%      
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%      
17.04 Property   1 280 Corporate Woods Parkway 0.1%      
17.05 Property   1 2602 Agriculture Drive 0.1%      
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP Springing Springing
18.01 Property   1 110 West 69th Street 0.7%      
18.02 Property   1 141 Columbia Heights 0.4%      
18.03 Property   1 15A West 73rd Street 0.3%      
18.04 Property   1 23 West 70th Street 0.1%      
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP Hard Springing
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP Hard Springing
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP Hard Springing
22 Loan 101 1 Eagle Station 1.2% NAP Springing Springing
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% The borrower shall deposit into an eligible account upon loan origination. The lender must disburse upon (i) evidence that STEM Academy is open and operating for business and (ii) borrower delivers to lender an estoppel from STEM Academy. Hard Springing
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP Hard Springing
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP Hard Springing
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP Soft Springing
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP Hard In Place
27.01 Property   1 Belair Plaza 0.5%      
27.02 Property   1 Goshen Village 0.4%      
28 Loan 116, 117 1 University Square 0.9% NAP Hard Springing
29 Loan 118 1 1600 Brittmoore 0.8% NAP Hard Springing
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP Hard Springing
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP Springing Springing
31.01 Property   1 Addison Airport Self Storage 0.3%      
31.02 Property   1 Jensen Beach Self Storage 0.2%      
31.03 Property   1 Montrose Airport Self Storage 0.2%      
31.04 Property   1 281 Mini Storage 0.1%      
32 Loan 123 1 Best Western North Phoenix 0.6% NAP Hard Springing
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP Springing Springing
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP Springing Springing
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP None None
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP Hard Springing
37 Loan 127 1 900 East Grand Avenue 0.3% NAP Soft Springing

 

A-36 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($)
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% Yes No Yes No 111,000,000 278,250,000 652,625.07 912,971.46 NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% Yes Yes Yes Yes 100,000,000 50,000,000 229,181.13 687,543.40 NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Yes No Yes No 73,656,388 267,483,612 873,407.99 1,113,916.47 103,860,000
3.01 Property   1 4000 Principio Parkway 0.8%                  
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                  
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                  
3.04 Property   1 52 Pettengill Road 0.7%                  
3.05 Property   1 510 John Dodd Road 0.7%                  
3.06 Property   1 309 Dulty’s Lane 0.6%                  
3.07 Property   1 5300 Centerpoint Parkway 0.4%                  
3.08 Property   1 17001 West Mercury Street 0.3%                  
3.09 Property   1 725 Darlington Avenue 0.3%                  
3.10 Property   1 10100 89th Avenue N 0.2%                  
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                  
3.12 Property   1 4836 Hickory Hill Road 0.2%                  
3.13 Property   1 7000 West Post Road 0.2%                  
3.14 Property   1 3201 Bearing Drive 0.2%                  
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                  
3.16 Property   1 6825 West County Road 400 North 0.1%                  
3.17 Property   1 951 Trails Road 0.1%                  
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Yes Yes No NAP NAP NAP NAP NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% Yes Yes Yes Yes 66,318,600 71,279,400 234,875.52 453,404.52 NAP
5.01 Property   1 800 Northwest 4th Street 1.0%                  
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                  
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                  
5.04 Property   1 7330 West Sherman Street 0.8%                  
5.05 Property   1 821 Route 97 0.7%                  
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                  
5.07 Property   1 3636 Medallion Avenue 0.6%                  
5.08 Property   1 692 Wabash Avenue North 0.2%                  
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                  
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Yes Yes No NAP NAP NAP NAP NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% Yes Yes No NAP NAP NAP NAP NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Yes No Yes No 54,000,000 376,000,000 1,200,214.63 1,372,585.88 NAP
8.01 Property   1 First National Building 1.1%                  
8.02 Property   1 The Qube 0.7%                  
8.03 Property   1 Chrysler House 0.6%                  
8.04 Property   1 1001 Woodward 0.5%                  
8.05 Property   1 One Woodward 0.4%                  
8.06 Property   1 The Z Garage 0.3%                  
8.07 Property   1 Two Detroit Garage 0.2%                  
8.08 Property   1 1505 & 1515 Woodward 0.2%                  
8.09 Property   1 1001 Brush Street 0.2%                  
8.10 Property   1 The Assembly 0.2%                  
8.11 Property   1 419 Fort Street Garage 0.1%                  
8.12 Property   1 Vinton 0.1%                  
8.13 Property   1 1401 First Street 0.1%                  
8.14 Property   1 Lane Bryant Building 0.0%                  
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Yes Yes Yes Yes 50,000,000 160,000,000 690,796.30 906,670.14 NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% Yes Yes Yes Yes 46,800,000 40,000,000 155,462.96 337,354.63 NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% Yes No Yes Yes 46,200,000 37,800,000 151,383.75 336,408.33 NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% Yes No Yes Yes 40,000,000 63,900,000 247,272.29 402,059.33 NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                  
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                  
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                  
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                  
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                  
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                  
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                  
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                  
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                  
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                  
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                  
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                  
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                  
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                  
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                  
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                  
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                  
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                  
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                  
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                  
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                  
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                  
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                  
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                  
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                  
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                  
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                  
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                  
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                  
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                  
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                  
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                  
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                  
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                  
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Yes Yes Yes No 40,000,000 46,000,000 144,580.56 270,302.78 NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% Yes No No NAP NAP NAP NAP NAP NAP

 

A-37 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($)
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% Yes No No NAP NAP NAP NAP NAP NAP
15.01 Property   1 Holiday Inn Terre Haute 0.9%                  
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                  
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                  
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% Yes Yes Yes No 18,225,000 30,000,000 94,621.18 152,103.55 NAP
16.01 Property   1 700 Ash Street 0.4%                  
16.02 Property   1 5200 Foundry Circle 0.3%                  
16.03 Property   1 2700 Plum Street 0.3%                  
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                  
16.05 Property   1 N2480 County Road M 0.1%                  
16.06 Property   1 W140 N5540 Lilly Road 0.1%                  
16.07 Property   1 530 East Main Street 0.1%                  
16.08 Property   1 210 Ann Avenue 0.1%                  
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% Yes Yes No NAP NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0%                  
17.02 Property   1 289 Robbins Drive 0.2%                  
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                  
17.04 Property   1 280 Corporate Woods Parkway 0.1%                  
17.05 Property   1 2602 Agriculture Drive 0.1%                  
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Yes No No NAP NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7%                  
18.02 Property   1 141 Columbia Heights 0.4%                  
18.03 Property   1 15A West 73rd Street 0.3%                  
18.04 Property   1 23 West 70th Street 0.1%                  
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% Yes No Yes No 16,519,000 706,781,000 1,667,259.40 1,706,226.86 276,700,000
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% Yes No No NAP NAP NAP NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% Yes Yes No NAP NAP NAP NAP NAP NAP
22 Loan 101 1 Eagle Station 1.2% Yes Yes No NAP NAP NAP NAP NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Yes Yes No NAP NAP NAP NAP NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% Yes Yes No NAP NAP NAP NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% Yes Yes Yes No 12,500,000 198,167,000 475,174.19 505,147.28 NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Yes No Yes No 12,000,000 28,000,000 80,151.29 114,501.85 NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Yes Yes No NAP NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5%                  
27.02 Property   1 Goshen Village 0.4%                  
28 Loan 116, 117 1 University Square 0.9% Yes Yes No NAP NAP NAP NAP NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8% No Yes No NAP NAP NAP NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% Yes No No NAP NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% Yes No No NAP NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3%                  
31.02 Property   1 Jensen Beach Self Storage 0.2%                  
31.03 Property   1 Montrose Airport Self Storage 0.2%                  
31.04 Property   1 281 Mini Storage 0.1%                  
32 Loan 123 1 Best Western North Phoenix 0.6% Yes No No NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Yes No No NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Yes No No NAP NAP NAP NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% Yes No No NAP NAP NAP NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Yes Yes No NAP NAP NAP NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% Yes No No NAP NAP NAP NAP NAP NAP

 

A-38 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                    4    
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP 389,250,000 912,971.46 42.6% 3.37 9.6% NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP 150,000,000 687,543.40 43.0% 2.34 13.5% NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 3.86465618% 445,000,000 1,453,048.10 37.9% 2.40 10.1% 255,000,000
3.01 Property   1 4000 Principio Parkway 0.8%              
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%              
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%              
3.04 Property   1 52 Pettengill Road 0.7%              
3.05 Property   1 510 John Dodd Road 0.7%              
3.06 Property   1 309 Dulty’s Lane 0.6%              
3.07 Property   1 5300 Centerpoint Parkway 0.4%              
3.08 Property   1 17001 West Mercury Street 0.3%              
3.09 Property   1 725 Darlington Avenue 0.3%              
3.10 Property   1 10100 89th Avenue N 0.2%              
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%              
3.12 Property   1 4836 Hickory Hill Road 0.2%              
3.13 Property   1 7000 West Post Road 0.2%              
3.14 Property   1 3201 Bearing Drive 0.2%              
3.15 Property   1 900 Commerce Parkway West Drive 0.2%              
3.16 Property   1 6825 West County Road 400 North 0.1%              
3.17 Property   1 951 Trails Road 0.1%              
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP NAP NAP NAP NAP NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP 137,598,000 453,404.52 62.8% 1.95 8.3% NAP
5.01 Property   1 800 Northwest 4th Street 1.0%              
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%              
5.03 Property   1 3000 East Mount Pleasant Street 0.9%              
5.04 Property   1 7330 West Sherman Street 0.8%              
5.05 Property   1 821 Route 97 0.7%              
5.06 Property   1 3200 Northern Cross Boulevard 0.6%              
5.07 Property   1 3636 Medallion Avenue 0.6%              
5.08 Property   1 692 Wabash Avenue North 0.2%              
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%              
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP NAP NAP NAP NAP NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP 430,000,000 1,372,585.88 59.4% 3.30 13.6% NAP
8.01 Property   1 First National Building 1.1%              
8.02 Property   1 The Qube 0.7%              
8.03 Property   1 Chrysler House 0.6%              
8.04 Property   1 1001 Woodward 0.5%              
8.05 Property   1 One Woodward 0.4%              
8.06 Property   1 The Z Garage 0.3%              
8.07 Property   1 Two Detroit Garage 0.2%              
8.08 Property   1 1505 & 1515 Woodward 0.2%              
8.09 Property   1 1001 Brush Street 0.2%              
8.10 Property   1 The Assembly 0.2%              
8.11 Property   1 419 Fort Street Garage 0.1%              
8.12 Property   1 Vinton 0.1%              
8.13 Property   1 1401 First Street 0.1%              
8.14 Property   1 Lane Bryant Building 0.0%              
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP 210,000,000 906,670.14 62.6% 1.68 9.4% NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP 86,800,000 337,354.63 65.5% 1.87 8.8% NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP 84,000,000 336,408.33 67.2% 1.86 9.8% NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP 103,900,000 402,059.33 53.1% 2.03 9.6% NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%              
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%              
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%              
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%              
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%              
12.06 Property   1 Publix - Decatur (Point), AL 0.2%              
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%              
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%              
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%              
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%              
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%              
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%              
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%              
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%              
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%              
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%              
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%              
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%              
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%              
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%              
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%              
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%              
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%              
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%              
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%              
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%              
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%              
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%              
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%              
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%              
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%              
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%              
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%              
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%              
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP 86,000,000 270,302.78 55.5% 2.60 10.2% 17,000,000
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP NAP

 

A-39 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($)
                    4    
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Holiday Inn Terre Haute 0.9%              
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%              
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%              
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP 48,225,000 152,103.55 58.5% 3.25 13.2% NAP
16.01 Property   1 700 Ash Street 0.4%              
16.02 Property   1 5200 Foundry Circle 0.3%              
16.03 Property   1 2700 Plum Street 0.3%              
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%              
16.05 Property   1 N2480 County Road M 0.1%              
16.06 Property   1 W140 N5540 Lilly Road 0.1%              
16.07 Property   1 530 East Main Street 0.1%              
16.08 Property   1 210 Ann Avenue 0.1%              
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0%              
17.02 Property   1 289 Robbins Drive 0.2%              
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%              
17.04 Property   1 280 Corporate Woods Parkway 0.1%              
17.05 Property   1 2602 Agriculture Drive 0.1%              
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7%              
18.02 Property   1 141 Columbia Heights 0.4%              
18.03 Property   1 15A West 73rd Street 0.3%              
18.04 Property   1 23 West 70th Street 0.1%              
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% 2.79196% 1,000,000,000 2,358,947.68 58.8% 3.25 9.5% NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP NAP NAP NAP NAP NAP NAP
22 Loan 101 1 Eagle Station 1.2% NAP NAP NAP NAP NAP NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP NAP NAP NAP NAP NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP NAP NAP NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP 210,667,000 505,147.28 63.8% 3.16 9.2% NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP 40,000,000 114,501.85 54.5% 2.78 9.6% NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP NAP NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5%              
27.02 Property   1 Goshen Village 0.4%              
28 Loan 116, 117 1 University Square 0.9% NAP NAP NAP NAP NAP NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP NAP NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3%              
31.02 Property   1 Jensen Beach Self Storage 0.2%              
31.03 Property   1 Montrose Airport Self Storage 0.2%              
31.04 Property   1 281 Mini Storage 0.1%              
32 Loan 123 1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP

 

A-40 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
                    4    
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP NAP NAP NAP NAP NAP No
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP NAP NAP NAP NAP NAP No
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 5.38089411764706% 700,000,000 2,612,369.21 59.6% 1.33 6.4% No
3.01 Property   1 4000 Principio Parkway 0.8%              
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%              
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%              
3.04 Property   1 52 Pettengill Road 0.7%              
3.05 Property   1 510 John Dodd Road 0.7%              
3.06 Property   1 309 Dulty’s Lane 0.6%              
3.07 Property   1 5300 Centerpoint Parkway 0.4%              
3.08 Property   1 17001 West Mercury Street 0.3%              
3.09 Property   1 725 Darlington Avenue 0.3%              
3.10 Property   1 10100 89th Avenue N 0.2%              
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%              
3.12 Property   1 4836 Hickory Hill Road 0.2%              
3.13 Property   1 7000 West Post Road 0.2%              
3.14 Property   1 3201 Bearing Drive 0.2%              
3.15 Property   1 900 Commerce Parkway West Drive 0.2%              
3.16 Property   1 6825 West County Road 400 North 0.1%              
3.17 Property   1 951 Trails Road 0.1%              
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP NAP NAP NAP NAP NAP Yes
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP NAP NAP NAP NAP NAP No
5.01 Property   1 800 Northwest 4th Street 1.0%              
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%              
5.03 Property   1 3000 East Mount Pleasant Street 0.9%              
5.04 Property   1 7330 West Sherman Street 0.8%              
5.05 Property   1 821 Route 97 0.7%              
5.06 Property   1 3200 Northern Cross Boulevard 0.6%              
5.07 Property   1 3636 Medallion Avenue 0.6%              
5.08 Property   1 692 Wabash Avenue North 0.2%              
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%              
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP NAP No
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP NAP NAP NAP NAP NAP No
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP NAP NAP NAP NAP NAP Yes
8.01 Property   1 First National Building 1.1%              
8.02 Property   1 The Qube 0.7%              
8.03 Property   1 Chrysler House 0.6%              
8.04 Property   1 1001 Woodward 0.5%              
8.05 Property   1 One Woodward 0.4%              
8.06 Property   1 The Z Garage 0.3%              
8.07 Property   1 Two Detroit Garage 0.2%              
8.08 Property   1 1505 & 1515 Woodward 0.2%              
8.09 Property   1 1001 Brush Street 0.2%              
8.10 Property   1 The Assembly 0.2%              
8.11 Property   1 419 Fort Street Garage 0.1%              
8.12 Property   1 Vinton 0.1%              
8.13 Property   1 1401 First Street 0.1%              
8.14 Property   1 Lane Bryant Building 0.0%              
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP NAP NAP NAP NAP NAP No
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP No
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP NAP NAP NAP NAP NAP No
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP NAP NAP NAP NAP NAP No
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%              
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%              
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%              
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%              
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%              
12.06 Property   1 Publix - Decatur (Point), AL 0.2%              
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%              
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%              
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%              
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%              
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%              
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%              
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%              
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%              
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%              
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%              
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%              
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%              
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%              
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%              
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%              
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%              
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%              
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%              
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%              
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%              
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%              
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%              
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%              
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%              
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%              
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%              
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%              
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%              
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 10.25000% 103,000,000 417,527.90 66.5% 1.68 8.5% Yes
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP No

 

A-41 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
                    4    
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% NAP NAP NAP NAP NAP NAP No
15.01 Property   1 Holiday Inn Terre Haute 0.9%              
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%              
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%              
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP Yes
16.01 Property   1 700 Ash Street 0.4%              
16.02 Property   1 5200 Foundry Circle 0.3%              
16.03 Property   1 2700 Plum Street 0.3%              
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%              
16.05 Property   1 N2480 County Road M 0.1%              
16.06 Property   1 W140 N5540 Lilly Road 0.1%              
16.07 Property   1 530 East Main Street 0.1%              
16.08 Property   1 210 Ann Avenue 0.1%              
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP Yes
17.01 Property   1 1060 West Mason Street 1.0%              
17.02 Property   1 289 Robbins Drive 0.2%              
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%              
17.04 Property   1 280 Corporate Woods Parkway 0.1%              
17.05 Property   1 2602 Agriculture Drive 0.1%              
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP NAP NAP NAP NAP No
18.01 Property   1 110 West 69th Street 0.7%              
18.02 Property   1 141 Columbia Heights 0.4%              
18.03 Property   1 15A West 73rd Street 0.3%              
18.04 Property   1 23 West 70th Street 0.1%              
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP NAP NAP NAP NAP NAP No
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP No
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP NAP NAP NAP NAP NAP No
22 Loan 101 1 Eagle Station 1.2% NAP NAP NAP NAP NAP NAP No
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP NAP NAP NAP NAP NAP No
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP NAP NAP NAP NAP No
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP No
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP NAP NAP NAP NAP NAP Yes
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP NAP NAP NAP NAP NAP No
27.01 Property   1 Belair Plaza 0.5%              
27.02 Property   1 Goshen Village 0.4%              
28 Loan 116, 117 1 University Square 0.9% NAP NAP NAP NAP NAP NAP No
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP No
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP NAP NAP NAP NAP NAP No
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP NAP NAP NAP NAP No
31.01 Property   1 Addison Airport Self Storage 0.3%              
31.02 Property   1 Jensen Beach Self Storage 0.2%              
31.03 Property   1 Montrose Airport Self Storage 0.2%              
31.04 Property   1 281 Mini Storage 0.1%              
32 Loan 123 1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP No
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP No
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP No
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP No
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP No
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP No

 

A-42 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Future Debt Permitted Type
             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP
3.01 Property   1 4000 Principio Parkway 0.8%  
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%  
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%  
3.04 Property   1 52 Pettengill Road 0.7%  
3.05 Property   1 510 John Dodd Road 0.7%  
3.06 Property   1 309 Dulty’s Lane 0.6%  
3.07 Property   1 5300 Centerpoint Parkway 0.4%  
3.08 Property   1 17001 West Mercury Street 0.3%  
3.09 Property   1 725 Darlington Avenue 0.3%  
3.10 Property   1 10100 89th Avenue N 0.2%  
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%  
3.12 Property   1 4836 Hickory Hill Road 0.2%  
3.13 Property   1 7000 West Post Road 0.2%  
3.14 Property   1 3201 Bearing Drive 0.2%  
3.15 Property   1 900 Commerce Parkway West Drive 0.2%  
3.16 Property   1 6825 West County Road 400 North 0.1%  
3.17 Property   1 951 Trails Road 0.1%  
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Mezzanine (Permitted to Successor Borrower upon a transfer and assumption; Max Combined LTV of 69.6%; Min Combined DSCR of 1.51x; Min Combined Debt Yield of 7.12%; Intercreditor Agreement is required)
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP
5.01 Property   1 800 Northwest 4th Street 1.0%  
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%  
5.03 Property   1 3000 East Mount Pleasant Street 0.9%  
5.04 Property   1 7330 West Sherman Street 0.8%  
5.05 Property   1 821 Route 97 0.7%  
5.06 Property   1 3200 Northern Cross Boulevard 0.6%  
5.07 Property   1 3636 Medallion Avenue 0.6%  
5.08 Property   1 692 Wabash Avenue North 0.2%  
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%  
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Unsecured
8.01 Property   1 First National Building 1.1%  
8.02 Property   1 The Qube 0.7%  
8.03 Property   1 Chrysler House 0.6%  
8.04 Property   1 1001 Woodward 0.5%  
8.05 Property   1 One Woodward 0.4%  
8.06 Property   1 The Z Garage 0.3%  
8.07 Property   1 Two Detroit Garage 0.2%  
8.08 Property   1 1505 & 1515 Woodward 0.2%  
8.09 Property   1 1001 Brush Street 0.2%  
8.10 Property   1 The Assembly 0.2%  
8.11 Property   1 419 Fort Street Garage 0.1%  
8.12 Property   1 Vinton 0.1%  
8.13 Property   1 1401 First Street 0.1%  
8.14 Property   1 Lane Bryant Building 0.0%  
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%  
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%  
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%  
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%  
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%  
12.06 Property   1 Publix - Decatur (Point), AL 0.2%  
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%  
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%  
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%  
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%  
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%  
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%  
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%  
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%  
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%  
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%  
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%  
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%  
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%  
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%  
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%  
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%  
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%  
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%  
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%  
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%  
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%  
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%  
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%  
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%  
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%  
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%  
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%  
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%  
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Mezzanine (Min Combined DY of 8.0%; Intercreditor Agreement is required)
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% NAP

 

A-43 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Future Debt Permitted Type
             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% NAP
15.01 Property   1 Holiday Inn Terre Haute 0.9%  
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%  
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%  
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% Mezzanine (After 180 days from the origination date; Max Combined LTV of 55.55%; Min Combined DSCR of 3.80x; Min Combined Debt Yield of 14.38%; Intercreditor Agreement is required)
16.01 Property   1 700 Ash Street 0.4%  
16.02 Property   1 5200 Foundry Circle 0.3%  
16.03 Property   1 2700 Plum Street 0.3%  
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%  
16.05 Property   1 N2480 County Road M 0.1%  
16.06 Property   1 W140 N5540 Lilly Road 0.1%  
16.07 Property   1 530 East Main Street 0.1%  
16.08 Property   1 210 Ann Avenue 0.1%  
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% Mezzanine (Max Combined LTV of 62.5%; Min Combined DSCR of 1.93x; Min Combined Debt Yield of 9.7%; Intercreditor Agreement is required); Preferred Equity
17.01 Property   1 1060 West Mason Street 1.0%  
17.02 Property   1 289 Robbins Drive 0.2%  
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%  
17.04 Property   1 280 Corporate Woods Parkway 0.1%  
17.05 Property   1 2602 Agriculture Drive 0.1%  
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP
18.01 Property   1 110 West 69th Street 0.7%  
18.02 Property   1 141 Columbia Heights 0.4%  
18.03 Property   1 15A West 73rd Street 0.3%  
18.04 Property   1 23 West 70th Street 0.1%  
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% NAP
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP
22 Loan 101 1 Eagle Station 1.2% NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Mezzanine (Max Combined LTV of 55.0%; Min Combined DSCR of 2.97x; Min Combined Debt Yield of 10.15%; Intercreditor Agreement is required)
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP
27.01 Property   1 Belair Plaza 0.5%  
27.02 Property   1 Goshen Village 0.4%  
28 Loan 116, 117 1 University Square 0.9% NAP
29 Loan 118 1 1600 Brittmoore 0.8% NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP
31.01 Property   1 Addison Airport Self Storage 0.3%  
31.02 Property   1 Jensen Beach Self Storage 0.2%  
31.03 Property   1 Montrose Airport Self Storage 0.2%  
31.04 Property   1 281 Mini Storage 0.1%  
32 Loan 123 1 Best Western North Phoenix 0.6% NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP

 

A-44 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sponsor
             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% TechCore, LLC
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% Ara Tavitian
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Industrial Logistics Properties Trust
3.01 Property   1 4000 Principio Parkway 0.8%  
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%  
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%  
3.04 Property   1 52 Pettengill Road 0.7%  
3.05 Property   1 510 John Dodd Road 0.7%  
3.06 Property   1 309 Dulty’s Lane 0.6%  
3.07 Property   1 5300 Centerpoint Parkway 0.4%  
3.08 Property   1 17001 West Mercury Street 0.3%  
3.09 Property   1 725 Darlington Avenue 0.3%  
3.10 Property   1 10100 89th Avenue N 0.2%  
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%  
3.12 Property   1 4836 Hickory Hill Road 0.2%  
3.13 Property   1 7000 West Post Road 0.2%  
3.14 Property   1 3201 Bearing Drive 0.2%  
3.15 Property   1 900 Commerce Parkway West Drive 0.2%  
3.16 Property   1 6825 West County Road 400 North 0.1%  
3.17 Property   1 951 Trails Road 0.1%  
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Babak Zar
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% USRA Institutional Net Lease Fund IV, LLC
5.01 Property   1 800 Northwest 4th Street 1.0%  
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%  
5.03 Property   1 3000 East Mount Pleasant Street 0.9%  
5.04 Property   1 7330 West Sherman Street 0.8%  
5.05 Property   1 821 Route 97 0.7%  
5.06 Property   1 3200 Northern Cross Boulevard 0.6%  
5.07 Property   1 3636 Medallion Avenue 0.6%  
5.08 Property   1 692 Wabash Avenue North 0.2%  
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%  
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Andrew Penson
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% Q Factor Solutions
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Bedrock Detroit
8.01 Property   1 First National Building 1.1%  
8.02 Property   1 The Qube 0.7%  
8.03 Property   1 Chrysler House 0.6%  
8.04 Property   1 1001 Woodward 0.5%  
8.05 Property   1 One Woodward 0.4%  
8.06 Property   1 The Z Garage 0.3%  
8.07 Property   1 Two Detroit Garage 0.2%  
8.08 Property   1 1505 & 1515 Woodward 0.2%  
8.09 Property   1 1001 Brush Street 0.2%  
8.10 Property   1 The Assembly 0.2%  
8.11 Property   1 419 Fort Street Garage 0.1%  
8.12 Property   1 Vinton 0.1%  
8.13 Property   1 1401 First Street 0.1%  
8.14 Property   1 Lane Bryant Building 0.0%  
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Ralph Zucker and Jozef Straus
10 Loan 8, 63, 64 1 2550 M Street 4.2% Jayaprasad Vejendla and Rohit Kumar
11 Loan 8, 65 1 Nut Tree Plaza 4.1% Tower Investments, LLC and Nella Invest, LLC
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% ExchangeRight Real Estate, LLC
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%  
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%  
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%  
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%  
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%  
12.06 Property   1 Publix - Decatur (Point), AL 0.2%  
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%  
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%  
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%  
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%  
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%  
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%  
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%  
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%  
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%  
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%  
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%  
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%  
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%  
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%  
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%  
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%  
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%  
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%  
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%  
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%  
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%  
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%  
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%  
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%  
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%  
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%  
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%  
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%  
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Elchonon Schwartz
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% Pai Chieng (Paul) Pong

 

A-45 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Sponsor
             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% James E. Dora Jr.
15.01 Property   1 Holiday Inn Terre Haute 0.9%  
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%  
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%  
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% BIG GIP LLC
16.01 Property   1 700 Ash Street 0.4%  
16.02 Property   1 5200 Foundry Circle 0.3%  
16.03 Property   1 2700 Plum Street 0.3%  
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%  
16.05 Property   1 N2480 County Road M 0.1%  
16.06 Property   1 W140 N5540 Lilly Road 0.1%  
16.07 Property   1 530 East Main Street 0.1%  
16.08 Property   1 210 Ann Avenue 0.1%  
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P.
17.01 Property   1 1060 West Mason Street 1.0%  
17.02 Property   1 289 Robbins Drive 0.2%  
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%  
17.04 Property   1 280 Corporate Woods Parkway 0.1%  
17.05 Property   1 2602 Agriculture Drive 0.1%  
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Fine Times, Inc.
18.01 Property   1 110 West 69th Street 0.7%  
18.02 Property   1 141 Columbia Heights 0.4%  
18.03 Property   1 15A West 73rd Street 0.3%  
18.04 Property   1 23 West 70th Street 0.1%  
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% BP/CG Center MM LLC
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% Crossroads Aberdeen, LLC
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% William Zev Hertz
22 Loan 101 1 Eagle Station 1.2% Scott Anthony Tiano and Jonathan Edward Mendis
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Pennmark
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% Martin Landis
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% Hana Alternative Asset Management Co., Ltd.
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Prime Real Estate Holding Corp.
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Damien Isabella
27.01 Property   1 Belair Plaza 0.5%  
27.02 Property   1 Goshen Village 0.4%  
28 Loan 116, 117 1 University Square 0.9% Huong Thien Le and Chuck Truc Trong Le
29 Loan 118 1 1600 Brittmoore 0.8% US Living
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% James J. Morrison, Jr.
31 Loan   4 Southern Star Storage Portfolio 0.8% Southern Star Self Storage Investment Company
31.01 Property   1 Addison Airport Self Storage 0.3%  
31.02 Property   1 Jensen Beach Self Storage 0.2%  
31.03 Property   1 Montrose Airport Self Storage 0.2%  
31.04 Property   1 281 Mini Storage 0.1%  
32 Loan 123 1 Best Western North Phoenix 0.6% Nilesh Patel
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Minhas Ladiwalla and Salman Bhojani
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Dhrumit J. Shah and Nilang C. Maniar
35 Loan 124 1 Redwood Simpsonville II 0.5% David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Presidio Property Trust, Inc.
37 Loan 127 1 900 East Grand Avenue 0.3% David Joseph Foster Pezzola and Charles R. Kremer

 

A-46 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose
                   
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% TechCore, LLC No No Refinance
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% Ara Tavitian No No Refinance
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% Industrial Logistics Properties Trust No No Recapitalization
3.01 Property   1 4000 Principio Parkway 0.8%        
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%        
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%        
3.04 Property   1 52 Pettengill Road 0.7%        
3.05 Property   1 510 John Dodd Road 0.7%        
3.06 Property   1 309 Dulty’s Lane 0.6%        
3.07 Property   1 5300 Centerpoint Parkway 0.4%        
3.08 Property   1 17001 West Mercury Street 0.3%        
3.09 Property   1 725 Darlington Avenue 0.3%        
3.10 Property   1 10100 89th Avenue N 0.2%        
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%        
3.12 Property   1 4836 Hickory Hill Road 0.2%        
3.13 Property   1 7000 West Post Road 0.2%        
3.14 Property   1 3201 Bearing Drive 0.2%        
3.15 Property   1 900 Commerce Parkway West Drive 0.2%        
3.16 Property   1 6825 West County Road 400 North 0.1%        
3.17 Property   1 951 Trails Road 0.1%        
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Babak Zar No Yes Refinance
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% USRA Net Lease IV Capital Corp. No No Acquisition
5.01 Property   1 800 Northwest 4th Street 1.0%        
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%        
5.03 Property   1 3000 East Mount Pleasant Street 0.9%        
5.04 Property   1 7330 West Sherman Street 0.8%        
5.05 Property   1 821 Route 97 0.7%        
5.06 Property   1 3200 Northern Cross Boulevard 0.6%        
5.07 Property   1 3636 Medallion Avenue 0.6%        
5.08 Property   1 692 Wabash Avenue North 0.2%        
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%        
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% Andrew Penson No No Refinance
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% Henry Jason Winkler No No Recapitalization
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% Rock Backer LLC No No Refinance
8.01 Property   1 First National Building 1.1%        
8.02 Property   1 The Qube 0.7%        
8.03 Property   1 Chrysler House 0.6%        
8.04 Property   1 1001 Woodward 0.5%        
8.05 Property   1 One Woodward 0.4%        
8.06 Property   1 The Z Garage 0.3%        
8.07 Property   1 Two Detroit Garage 0.2%        
8.08 Property   1 1505 & 1515 Woodward 0.2%        
8.09 Property   1 1001 Brush Street 0.2%        
8.10 Property   1 The Assembly 0.2%        
8.11 Property   1 419 Fort Street Garage 0.1%        
8.12 Property   1 Vinton 0.1%        
8.13 Property   1 1401 First Street 0.1%        
8.14 Property   1 Lane Bryant Building 0.0%        
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% Ralph Zucker and Jozef Straus No No Refinance
10 Loan 8, 63, 64 1 2550 M Street 4.2% Jayaprasad Vejendla and Rohit Kumar No No Acquisition
11 Loan 8, 65 1 Nut Tree Plaza 4.1% Tower Investments, LLC and Nella Invest, LLC No Yes Acquisition
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes No Acquisition
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%        
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%        
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%        
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%        
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%        
12.06 Property   1 Publix - Decatur (Point), AL 0.2%        
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%        
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%        
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%        
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%        
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%        
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%        
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%        
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%        
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%        
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%        
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%        
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%        
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%        
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%        
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%        
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%        
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%        
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%        
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%        
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%        
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%        
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%        
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%        
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%        
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%        
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%        
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%        
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%        
13 Loan 8, 67, 68 1 200 West Jackson 3.6% Elchonon Schwartz No Yes Acquisition
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% Pai Chieng (Paul) Pong No No Refinance

 

A-47 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose
                   
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% James E. Dora Jr. No No Refinance
15.01 Property   1 Holiday Inn Terre Haute 0.9%        
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%        
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%        
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% Brennan Management LLC, Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC No No Acquisition
16.01 Property   1 700 Ash Street 0.4%        
16.02 Property   1 5200 Foundry Circle 0.3%        
16.03 Property   1 2700 Plum Street 0.3%        
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%        
16.05 Property   1 N2480 County Road M 0.1%        
16.06 Property   1 W140 N5540 Lilly Road 0.1%        
16.07 Property   1 530 East Main Street 0.1%        
16.08 Property   1 210 Ann Avenue 0.1%        
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. No No Recapitalization
17.01 Property   1 1060 West Mason Street 1.0%        
17.02 Property   1 289 Robbins Drive 0.2%        
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%        
17.04 Property   1 280 Corporate Woods Parkway 0.1%        
17.05 Property   1 2602 Agriculture Drive 0.1%        
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Fine Times, Inc. No No Refinance
18.01 Property   1 110 West 69th Street 0.7%        
18.02 Property   1 141 Columbia Heights 0.4%        
18.03 Property   1 15A West 73rd Street 0.3%        
18.04 Property   1 23 West 70th Street 0.1%        
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP No No Refinance
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% Nitin D. Patel No No Refinance
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% Hertz Group Realty Operating Partnership, LP No No Refinance
22 Loan 101 1 Eagle Station 1.2% Scott Tiano and Jonathan Mendis No No Acquisition
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% Donald F. Cafiero No No Refinance
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% Martin Landis No No Acquisition
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP No No Refinance
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% Ihsan Gulay No No Refinance
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% Damien Isabella No No Refinance
27.01 Property   1 Belair Plaza 0.5%        
27.02 Property   1 Goshen Village 0.4%        
28 Loan 116, 117 1 University Square 0.9% Huong Thien Le and Chuck Truc Trong Le No Yes Refinance
29 Loan 118 1 1600 Brittmoore 0.8% Us Living LLC No No Refinance
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% James J. Morrison, Jr. No Yes Acquisition
31 Loan   4 Southern Star Storage Portfolio 0.8% Mark Torok, Louis Fox III and Michaeljohn Kudlik Yes No Acquisition
31.01 Property   1 Addison Airport Self Storage 0.3%        
31.02 Property   1 Jensen Beach Self Storage 0.2%        
31.03 Property   1 Montrose Airport Self Storage 0.2%        
31.04 Property   1 281 Mini Storage 0.1%        
32 Loan 123 1 Best Western North Phoenix 0.6% Nilesh Patel No No Refinance
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Minhas Ladiwalla and Salman Bhojani No No Acquisition
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Dhrumit J. Shah and Nilang C. Maniar No No Refinance
35 Loan 124 1 Redwood Simpsonville II 0.5% David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr No No Refinance
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% Presidio Property Trust, Inc. No No Acquisition
37 Loan 127 1 900 East Grand Avenue 0.3% David Joseph Foster Pezzola and Charles R. Kremer No No Refinance

 

A-48 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($)
            9   7            
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% No 389,250,000 0 0 0 389,250,000 190,909,806 0 781,598
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% No 150,000,000 0 0 0 150,000,000 123,220,890 0 966,503
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6%   341,140,000 0 358,860,000 0 700,000,000 0 0 5,206,178
3.01 Property   1 4000 Principio Parkway 0.8% Yes                
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% No                
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% No                
3.04 Property   1 52 Pettengill Road 0.7% No                
3.05 Property   1 510 John Dodd Road 0.7% No                
3.06 Property   1 309 Dulty’s Lane 0.6% No                
3.07 Property   1 5300 Centerpoint Parkway 0.4% No                
3.08 Property   1 17001 West Mercury Street 0.3% No                
3.09 Property   1 725 Darlington Avenue 0.3% No                
3.10 Property   1 10100 89th Avenue N 0.2% No                
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% Yes                
3.12 Property   1 4836 Hickory Hill Road 0.2% No                
3.13 Property   1 7000 West Post Road 0.2% No                
3.14 Property   1 3201 Bearing Drive 0.2% Yes                
3.15 Property   1 900 Commerce Parkway West Drive 0.2% No                
3.16 Property   1 6825 West County Road 400 North 0.1% No                
3.17 Property   1 951 Trails Road 0.1% No                
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% Yes 71,000,000 0 0 0 71,000,000 45,127,763 0 4,781,353
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9%   137,598,000 78,997,416 0 3,898,500 220,493,916 0 199,447,281 8,803,556
5.01 Property   1 800 Northwest 4th Street 1.0% No                
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% No                
5.03 Property   1 3000 East Mount Pleasant Street 0.9% No                
5.04 Property   1 7330 West Sherman Street 0.8% No                
5.05 Property   1 821 Route 97 0.7% No                
5.06 Property   1 3200 Northern Cross Boulevard 0.6% No                
5.07 Property   1 3636 Medallion Avenue 0.6% Yes                
5.08 Property   1 692 Wabash Avenue North 0.2% No                
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% No                
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% No 65,000,000 0 0 0 65,000,000 32,492,780 0 1,718,179
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% No 60,000,000 24,098,110 0 0 84,098,110 37,823,842 45,000,000 179,594
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8%   430,000,000 0 0 0 430,000,000 331,057,990 0 4,355,049
8.01 Property   1 First National Building 1.1% Yes                
8.02 Property   1 The Qube 0.7% Yes                
8.03 Property   1 Chrysler House 0.6% Yes                
8.04 Property   1 1001 Woodward 0.5% Yes                
8.05 Property   1 One Woodward 0.4% Yes                
8.06 Property   1 The Z Garage 0.3% Yes                
8.07 Property   1 Two Detroit Garage 0.2% Yes                
8.08 Property   1 1505 & 1515 Woodward 0.2% Yes                
8.09 Property   1 1001 Brush Street 0.2% Yes                
8.10 Property   1 The Assembly 0.2% Yes                
8.11 Property   1 419 Fort Street Garage 0.1% Yes                
8.12 Property   1 Vinton 0.1% Yes                
8.13 Property   1 1401 First Street 0.1% Yes                
8.14 Property   1 Lane Bryant Building 0.0% Yes                
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% No 210,000,000 0 0 0 210,000,000 170,604,822 0 3,366,160
10 Loan 8, 63, 64 1 2550 M Street 4.2% No 86,800,000 50,875,250 0 2,000,000 139,675,250 0 132,250,000 1,882,060
11 Loan 8, 65 1 Nut Tree Plaza 4.1% No 84,000,000 43,600,533 0 1,739,486 129,340,019 0 124,500,000 2,042,770
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6%   103,900,000 100,606,605 0 0 204,506,605 0 197,829,395 4,408,873
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% No                
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% No                
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% No                
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% Yes                
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% No                
12.06 Property   1 Publix - Decatur (Point), AL 0.2% No                
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% No                
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% No                
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% No                
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% No                
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% No                
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% Yes                
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% No                
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% No                
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% No                
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% No                
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% No                
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% No                
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% Yes                
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% No                
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% No                
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% No                
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% No                
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% No                
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% No                
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% No                
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% No                
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% Yes                
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% No                
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% No                
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% No                
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% No                
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% No                
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% No                
13 Loan 8, 67, 68 1 200 West Jackson 3.6% No 86,000,000 36,423,629 17,000,000 7,288,338 146,711,967 0 130,000,000 3,605,212
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% No 30,000,000 0 0 0 30,000,000 20,860,220 0 411,331

 

A-49 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal’s New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($)
            9   7            
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0%   22,650,000 66,859 0 0 22,716,859 21,190,080 0 461,590
15.01 Property   1 Holiday Inn Terre Haute 0.9% No                
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% No                
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% No                
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%                  
16.01 Property   1 700 Ash Street 0.4% No                
16.02 Property   1 5200 Foundry Circle 0.3% No                
16.03 Property   1 2700 Plum Street 0.3% No                
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% No                
16.05 Property   1 N2480 County Road M 0.1% No                
16.06 Property   1 W140 N5540 Lilly Road 0.1% No                
16.07 Property   1 530 East Main Street 0.1% Yes                
16.08 Property   1 210 Ann Avenue 0.1% No                
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%                  
17.01 Property   1 1060 West Mason Street 1.0% No                
17.02 Property   1 289 Robbins Drive 0.2% No                
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% No                
17.04 Property   1 280 Corporate Woods Parkway 0.1% No                
17.05 Property   1 2602 Agriculture Drive 0.1% No                
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%                  
18.01 Property   1 110 West 69th Street 0.7% No                
18.02 Property   1 141 Columbia Heights 0.4% No                
18.03 Property   1 15A West 73rd Street 0.3% No                
18.04 Property   1 23 West 70th Street 0.1% No                
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% No                
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% No                
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% No                
22 Loan 101 1 Eagle Station 1.2% No                
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% No                
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% No                
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% No                
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% No                
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%                  
27.01 Property   1 Belair Plaza 0.5% No                
27.02 Property   1 Goshen Village 0.4% No                
28 Loan 116, 117 1 University Square 0.9% No                
29 Loan 118 1 1600 Brittmoore 0.8% No                
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% No                
31 Loan   4 Southern Star Storage Portfolio 0.8%                  
31.01 Property   1 Addison Airport Self Storage 0.3% No                
31.02 Property   1 Jensen Beach Self Storage 0.2% No                
31.03 Property   1 Montrose Airport Self Storage 0.2% Yes                
31.04 Property   1 281 Mini Storage 0.1% No                
32 Loan 123 1 Best Western North Phoenix 0.6% No                
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Yes                
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% No                
35 Loan 124 1 Redwood Simpsonville II 0.5% No                
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% No                
37 Loan 127 1 900 East Grand Avenue 0.3% Yes                

 

A-50 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                       
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% 0 197,558,597 0 389,250,000 NAP NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% 22,205,149 3,607,459 0 150,000,000 NAP NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% 1,758,645 693,035,177 0 700,000,000 NAP NAP
3.01 Property   1 4000 Principio Parkway 0.8%         NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%         NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%         NAP NAP
3.04 Property   1 52 Pettengill Road 0.7%         NAP NAP
3.05 Property   1 510 John Dodd Road 0.7%         NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6%         NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4%         NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3%         NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3%         NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2%         NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%         NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2%         NAP NAP
3.13 Property   1 7000 West Post Road 0.2%         NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2%         NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2%         NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1%         NAP NAP
3.17 Property   1 951 Trails Road 0.1%         NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% 2,251,967 18,838,917 0 71,000,000 NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% 12,243,079 0 0 220,493,916 NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0%         NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%         NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9%         NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8%         NAP NAP
5.05 Property   1 821 Route 97 0.7%         NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6%         NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6%         NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2%         NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%         NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% 19,804,012 10,985,029 0 65,000,000 NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% 1,094,674 0 0 84,098,110 NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% 11,401,181 83,185,780 0 430,000,000 NAP NAP
8.01 Property   1 First National Building 1.1%         NAP NAP
8.02 Property   1 The Qube 0.7%         NAP NAP
8.03 Property   1 Chrysler House 0.6%         NAP NAP
8.04 Property   1 1001 Woodward 0.5%         NAP NAP
8.05 Property   1 One Woodward 0.4%         NAP NAP
8.06 Property   1 The Z Garage 0.3%         NAP NAP
8.07 Property   1 Two Detroit Garage 0.2%         NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2%         NAP NAP
8.09 Property   1 1001 Brush Street 0.2%         NAP NAP
8.10 Property   1 The Assembly 0.2%         NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1%         NAP NAP
8.12 Property   1 Vinton 0.1%         NAP NAP
8.13 Property   1 1401 First Street 0.1%         NAP NAP
8.14 Property   1 Lane Bryant Building 0.0%         NAP NAP
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% 15,896,818 20,132,200 0 210,000,000 NAP NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% 5,543,190 0 0 139,675,250 NAP NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% 2,797,249 0 0 129,340,019 NAP NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% 2,268,336 0 0 204,506,605 NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%         NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%         NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%         NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%         NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%         NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2%         NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%         NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%         NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%         NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%         NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%         NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%         NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%         NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%         NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%         NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%         NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%         NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%         NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%         NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%         NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%         NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%         NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%         NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%         NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%         NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%         NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%         NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%         NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%         NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%         NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%         NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%         NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%         NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%         NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% 13,106,755 0 0 146,711,967 NAP NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 3,900,881 4,827,568 0 30,000,000 1/14/2036 202.52

 

A-51 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
                       
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 1,065,188 0 0 22,716,859 Various 112.33
15.01 Property   1 Holiday Inn Terre Haute 0.9%         11/1/2029 NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%         9/1/2027 NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%         8/31/2029 NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6%         NAP NAP
16.01 Property   1 700 Ash Street 0.4%         NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3%         NAP NAP
16.03 Property   1 2700 Plum Street 0.3%         NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%         NAP NAP
16.05 Property   1 N2480 County Road M 0.1%         NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1%         NAP NAP
16.07 Property   1 530 East Main Street 0.1%         NAP NAP
16.08 Property   1 210 Ann Avenue 0.1%         NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6%         NAP NAP
17.01 Property   1 1060 West Mason Street 1.0%         NAP NAP
17.02 Property   1 289 Robbins Drive 0.2%         NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%         NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1%         NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1%         NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%         NAP NAP
18.01 Property   1 110 West 69th Street 0.7%         NAP NAP
18.02 Property   1 141 Columbia Heights 0.4%         NAP NAP
18.03 Property   1 15A West 73rd Street 0.3%         NAP NAP
18.04 Property   1 23 West 70th Street 0.1%         NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5%         NAP NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4%         Hilton Franchise Holding LLC: 4/30/2026; La Quinta Franchising LLC: 8/8/2038 117.18
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3%         NAP NAP
22 Loan 101 1 Eagle Station 1.2%         NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2%         NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1%         NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1%         NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1%         NAP NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9%         NAP NAP
27.01 Property   1 Belair Plaza 0.5%         NAP NAP
27.02 Property   1 Goshen Village 0.4%         NAP NAP
28 Loan 116, 117 1 University Square 0.9%         NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8%         NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8%         NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8%         NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3%         NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2%         NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2%         NAP NAP
31.04 Property   1 281 Mini Storage 0.1%         NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6%         Automatic 1-Year Renewal 119.49
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6%         3/23/2042 99.50
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5%         5/3/2036 90.20
35 Loan 124 1 Redwood Simpsonville II 0.5%         NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5%         NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3%         NAP NAP

 

A-52 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($)
                             
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 First National Building 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 The Qube 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 Chrysler House 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.04 Property   1 1001 Woodward 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.05 Property   1 One Woodward 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 168.78 83.3% 151.73 97.94 64.5% 136.95 65.60 47.9% 202.52

 

A-53 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($)
                             
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 85.34 76.0% 98.56 79.63 73.2% 95.80 81.74 71.2% 92.32
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV NAV NAV NAV 65.9% NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV NAV NAV NAV 60.7% NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV NAV NAV NAV 81.3% NAV NAV NAV NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 700 Ash Street 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 76.20 65.0% 117.18 63.28 54.0% 95.34 39.19 41.1% 110.12
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 101 1 Eagle Station 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.02 Property   1 Goshen Village 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 116, 117 1 University Square 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% 89.62 75.0% 119.49 96.90 81.1% 109.86 86.57 78.8% 101.62
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 82.59 83.0% 99.50 84.09 84.5% 96.46 78.99 81.9% 84.80
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 67.69 75.0% 89.22 66.96 75.0% 87.55 64.42 73.6% 79.90
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

A-54 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
               
1 Loan 8, 10, 11, 12, 13, 14 1 One Wilshire 9.9% NAP NAP
2 Loan 8, 15, 16, 17, 18, 19, 20, 21, 22, 23, 24, 25 1 The Reef 8.9% NAP NAP
3 Loan 8, 26, 27, 28, 29 17 ILPT Logistics Portfolio 6.6% NAP NAP
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP
3.13 Property   1 7000 West Post Road 0.2% NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% NAP NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP
4 Loan 30, 31, 32, 33, 34, 35, 36, 37 1 Bruckner Building 6.3% NAP NAP
5 Loan 8, 38, 39, 40 9 Shearer’s Industrial Portfolio 5.9% NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP
6 Loan 41, 42, 43, 44 1 115 Tabor Road 5.8% NAP NAP
7 Loan 45, 46, 47, 48 1 Industry RiNo Station 5.3% NAP NAP
8 Loan 8, 49, 50, 51, 52, 53, 54, 55, 56, 57, 58 14 Bedrock Portfolio 4.8% NAP NAP
8.01 Property   1 First National Building 1.1% NAP NAP
8.02 Property   1 The Qube 0.7% NAP NAP
8.03 Property   1 Chrysler House 0.6% NAP NAP
8.04 Property   1 1001 Woodward 0.5% NAP NAP
8.05 Property   1 One Woodward 0.4% NAP NAP
8.06 Property   1 The Z Garage 0.3% NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% NAP NAP
8.09 Property   1 1001 Brush Street 0.2% NAP NAP
8.10 Property   1 The Assembly 0.2% NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP
8.12 Property   1 Vinton 0.1% NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% NAP NAP
9 Loan 8, 59, 60, 61, 62 1 Bell Works 4.5% NAP NAP
10 Loan 8, 63, 64 1 2550 M Street 4.2% NAP NAP
11 Loan 8, 65 1 Nut Tree Plaza 4.1% NAP NAP
12 Loan 8, 66 34 ExchangeRight Net Leased Portfolio #55 3.6% NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP
13 Loan 8, 67, 68 1 200 West Jackson 3.6% NAP NAP
14 Loan 69, 70, 71 1 Residence Inn Seattle 2.7% 168.78 83.3%

 

A-55 

 

 

BMARK 2022-B35

 

Annex A 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
               
15 Loan 72, 73, 74 3 GHC Hotel Portfolio 2.0% 55.09 59.7%
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV NAV
16 Loan 8, 40, 75, 76 8 Grede Casting Industrial Portfolio 1.6% NAP NAP
16.01 Property   1 700 Ash Street 0.4% NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP
17 Loan 40, 77, 78, 79, 80 5 LaForce Industrial Portfolio 1.6% NAP NAP
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP
18.01 Property   1 110 West 69th Street 0.7% NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP
19 Loan 8, 81, 82, 83, 84, 85, 86, 87, 88 , 89, 90 ,91, 92 1 601 Lexington Avenue 1.5% NAP NAP
20 Loan 93, 94, 95 1 Crossroads Hotel Portfolio 1.4% 68.52 62.2%
21 Loan 96, 97, 98, 99, 100 1 One Jackson Place 1.3% NAP NAP
22 Loan 101 1 Eagle Station 1.2% NAP NAP
23 Loan 102, 103 1 Shoppes at Foxmoor 1.2% NAP NAP
24 Loan 104, 105, 106 1 Safeway at Vistancia Marketplace 1.1% NAP NAP
25 Loan 8, 107, 108 1 Novo Nordisk HQ 1.1% NAP NAP
26 Loan 8, 109, 110, 111, 112, 113 1 Gem Tower 1.1% NAP NAP
27 Loan 114, 115 2 Belair & Goshen – Food Lion 0.9% NAP NAP
27.01 Property   1 Belair Plaza 0.5% NAP NAP
27.02 Property   1 Goshen Village 0.4% NAP NAP
28 Loan 116, 117 1 University Square 0.9% NAP NAP
29 Loan 118 1 1600 Brittmoore 0.8% NAP NAP
30 Loan 119, 120, 121, 122 1 Legacy Village 0.8% NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP
32 Loan 123 1 Best Western North Phoenix 0.6% 61.41 60.4%
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 45.18 53.3%
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 47.67 59.7%
35 Loan 124 1 Redwood Simpsonville II 0.5% NAP NAP
36 Loan 125, 126 1 Johns Hopkins MOB 0.5% NAP NAP
37 Loan 127 1 900 East Grand Avenue 0.3% NAP NAP

 

A-56 

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The Monthly Debt Service (P&I)($) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.
   
(3) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(4) Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) are calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Sources: Principal’s New Cash Contribution ($)” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan(s).  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for additional information regarding the loan combination(s).
   
(9) Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones (“QOZs”) under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his or her delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
   
(10) The Mortgage Loan is structured with an anticipated repayment date (“ARD”) of January 6, 2032 and a final maturity date of January 6, 2035. After the ARD, the interest rate will increase by 3.0% over the greater of (x) 2.77600% and (y) the term SOFR rate in effect on the ARD, pursuant to the One Wilshire Loan Combination documents.
   
(11) The lockout period will be at least 28 payment dates beginning with and including the first payment date in February 2022. Defeasance of the One Wilshire Loan Combination in full is permitted at any time after the earlier to occur of (i) December 22, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 28 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.

 

A-57 

 

 

(12) The Largest Tenant, CoreSite, subleases 10,848 SF expiring on July 31, 2029 ($105.88 PSF) from GI TC One Wilshire Services, a borrower sponsor affiliate, which brings its total footprint at the Mortgaged Property to 187,533 SF.
   
(13) The Third Largest Tenant, Verizon Global Networks (inclusive of affiliated tenant leases), leases (i) 24,283 SF expiring July 31, 2029, (ii) 18,835 SF expiring December 14, 2026, (iii) 7,905 SF expiring December 14, 2023, (iv) 4,698 SF expiring August 21, 2030, (v) 3,907 SF expiring July 15, 2025, (vi) 2,253 SF expiring April 30, 2025 and (vii) antenna space expiring July 31, 2022. The Fourth Largest Tenant, CenturyLink Communications, LLC (inclusive of affiliated tenant leases), leases (i) 35,925 SF expiring December 31, 2025, (ii) 10,318 SF expiring April 30, 2023 and (iii) 10,008 SF expiring November 30, 2026.
   
(14) The Fourth Largest Tenant, CenturyLink Communications, LLC, has the one-time right to reduce its space by 7,445 SF on June 30, 2023 with nine months’ notice and payment of a reduction fee.
   
(15) The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of The Reef Loan Combination in full is permitted at any time after the first payment date following the earlier to occur of (i) April 13, 2025 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.
   
(16) Approximately 40.2% of underwritten effective gross income is from an approximately 41,000 SF LED (light emitting diode) billboard (the “LED Signage”) atop the office building at the related mortgaged property.  The LED Signage is leased to New Tradition Outdoor LLC, an advertising operator, with a monthly license fee equal to the greater of (i) a minimum license fee and (ii) 75% of the net revenue actually received by the licensee during the immediately preceding month (the “Profit Share Fee”).  The Minimum License Fee is $228,094 per month ($2,737,122 annually) for the current license year (February 2022 through January 2023), and increases by 3.0% each year thereafter during the term of the license. The underwritten income from the LED Signage is $10,745,265 (which is underwritten based on the estimated Profit Share Fee for the trailing twelve months ending April 2022, which was greater than the minimum license fee during such months).  There can be no assurance as to what the amount of the Profit Share Fee will be during future periods. The “as is” appraised value of the mortgaged property including the LED Signage is $349,000,000 and excluding the LED Signage is $185,000,000.
   
(17) The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by increased income from the LED Signage, and is also driven by underwriting of the County of LA Expansion Space.
   
(18) The Largest Tenant, County of Los Angeles-Dept. of Children & Family Services (the “County of LA”) currently leases 142,360 SF expiring June 30, 2026, and has not yet accepted its expansion space, which is comprised of the entire 7th floor of the mortgaged property, comprising 62,124 SF (the “County of LA Expansion Space”).  In connection with such expansion, the borrower also agreed to perform certain landlord work on both the County of LA Expansion Space and the County of LA’s existing space, and the County of LA agreed to pay a revised rental rate (initially $24.84 PSF, which is lower than the rent the County of LA is currently paying) and extend the term of the lease for all of its space through the date that is 96 months from the date that both the County of LA Expansion Space and the renovated existing space is delivered to and accepted by the County of LA. The County of LA represents 17.6% of NRA and 21.0% of UW Base Rent without the County of LA Expansion Space, and 25.3% of NRA and 30.1% of UW Base Rent including the County of LA Expansion Space. The County of LA Expansion Space has been included in underwritten occupancy and underwritten income, and the lease expiration date and rent shown for the County of LA assume the lease extension and the increased rent that become effective upon acceptance of the County of LA Expansion Space and renovated existing space.  Exclusive of the County of LA Expansion Space, underwritten occupancy is 70.6%, and the Underwritten Net Operating Income ($) and Underwritten Net Cash Flow ($) are $18,671,508 and $17,703,157, respectively. Based on The Reef Loan Combination Cut-off Date principal balance of $150,000,000 and the lender underwriting exclusive of the County of LA Expansion Space, the Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) equate to 2.26x and 2.15x, respectively, and the Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%) equate to 12.4% and 11.8%, respectively.

 

A-58 

 

 

  The buildout of the County of LA Expansion Space has been completed, and the final inspection of the County of LA Expansion Space took place on April 13, 2022.  There is no assurance that the County of LA Expansion Space or renovated existing space will be accepted on any particular date or at all.  

At origination, a $22,000,000 holdback reserve (the “Holdback Reserve”) was deposited with the lender in respect of the County of LA Expansion Space. The lender is required to release such reserve to the borrower upon the borrower delivering to the lender evidence that the following conditions have been satisfied on or prior to November 5, 2022: (A) the mortgaged property has achieved a debt yield of at least 10.5%, and (B) the County of LA has accepted the County of LA Expansion Space and has executed a commencement date memorandum and estoppel, each in substantially the form provided to the lender prior to the origination date, confirming, among other things, that (1) the County of LA is the tenant under the County of LA lease, (2) the County of LA has accepted possession of the County of LA Expansion Space, (3) the County of LA lease expiration date is no sooner than March 31, 2030 (subject to the early termination right from and after the 60th lease month, as described in footnote (5) below) and that the County of LA’s current ongoing early termination right as described in footnote (5) below is no longer effective, (4) the Basic Rent (as defined in the County of LA lease) is no less than approximately $423,282 for the first 12 months following the acceptance of the County of LA Expansion Space, (5) the total amount of the premises demised under the County of LA lease is 204,484 SF, (6) to the knowledge of the County of LA, the County of LA has not given borrower written notice of a material default under the County of LA lease which has not been cured, and (7) the County of LA is not entitled to any credit against any rent or other charge or rent concession under the County of LA lease except as set forth in the County of LA lease, and all contributions required to be paid by the borrower as of the date of the County of LA estoppel have been paid in full and all of borrower’s obligations with respect to tenant improvements have been fully performed. In the event that the foregoing conditions are not satisfied by November 5, 2022, the lender is permitted to continue to hold the $22,000,000 Holdback Reserve as additional collateral through the maturity date of the related Loan Combination.  
   
(19) The Largest Tenant, the County of LA, has the right to terminate its lease at any time, with 180 days’ prior written notice and the payment of a termination fee equal to the unamortized portion of the tenant improvement allowance and change orders amortized at an 8% interest rate, if any (amortized tenant improvements are not included in the underwritten net cash flow). Upon acceptance of the County of LA Expansion Space and renovated existing space, the County of LA will have the right under its new lease terms to terminate its lease after the 60th month of the new commencement date (anticipated to be on or about April 2027) with 180 days’ prior written notice and the payment of a termination fee equal to the unamortized portion of the tenant improvement allowance and change orders amortized at an 7% interest rate, if any (amortized tenant improvements are not included in the underwritten net cashflow). We cannot assure you that the County of LA will accept its space, or take occupancy of the County of LA Expansion Space as expected or at all.
   
(20) The appraisal for The Reef Property assumed that the lease for the County of LA Expansion Space took effect in February 2022 and the lease term for the County of LA’s existing space was therefore extended (as described in footnote (5) above) to February 28, 2030. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio set forth in Annex A are therefore also calculated based on such assumptions. The appraisal did not provide a value without such assumptions.  As of the date of this prospectus, the County of LA Expansion Space has not been accepted, and the lease term for the County of LA’s existing space has not been extended.  If such acceptance and extension do not occur, the appraised value of The Reef Property would be lower (and may be materially lower) and the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would be higher.  There can be no assurance as to whether the County of LA will accept the County of LA Expansion Space, or whether the term of the lease for the County of LA’s existing space will be extended.  
   
(21) The borrower is required to deposit approximately $911,111 (which amount may be decreased based upon the delivery of binding contracts to replace the LED Signage display screens at the time) on each monthly payment date commencing on May 6, 2029 through and including January 6, 2030 (unless a letter of credit for such purpose is delivered in the face amount of $8.2 million (subject to reassessment)), unless the Billboard Replacement Conditions (defined below) have previously been satisfied. “Billboard Replacement Conditions” means satisfaction of the following conditions: (i) the entirety of the LED Signage  display screens have been replaced with LED display screen(s) that contain the then current state of the art technological evolution of the LED, that are comparable to or better than the LED Signage display screens as of the origination date, (ii) such replacement display screens (and the mechanics of the replacement thereof) comply with the terms of the New Tradition Outdoor, LLC licensing agreement or any replacement agreement thereof that relates to the LED Signage, as set forth in the loan documents, (iii) such replacement LED Signage display screens have a warranty that expires no sooner than the date that is 5 years following the maturity date, and (iv) the replacement LED Signage display screens are operational.

 

A-59 

 

 

(22) The mortgaged property is comprised of two full city blocks containing 9.11 acres. One block (the “West Block”) contains the mortgaged property and a parking lot area and the other block (the “East Block”), which is located across the street from the West Block, contains an 11,150 SF industrial building and a parking lot. The mortgage loan permits the free release, without defeasance or prepayment, of either or both of the East Block and of a 4.25 acre parcel (comprising a parking lot area) of the West Block (the “West Release Parcel”), provided that the following conditions, among others, are satisfied: (i) delivery of an updated survey, and, with respect to the West Release Parcel, a recorded, finalized parcel map that creates a legal subdivision of the West Release Parcel from the remainder of the West Block, (ii) to the extent there are shared facilities, access or parking, unless an easement of record already exists, an easement reasonably satisfactory to the lender pursuant to which the borrower will receive such easements as are reasonably required for the continued use and operation of the remaining mortgaged property (the “Remaining Property”), (iii) a date down of a legal memorandum previously provided to the lender stating that after the release the Remaining Property will be in compliance with certain legal requirements, (iv) in the event that parking as required by legal requirements is not located on the Remaining Property, parking agreements necessary for the borrower to provide the Remaining Property with sufficient parking as required by legal requirements, which parking agreements must be reasonably satisfactory to the lender, (v) delivery of an officer’s certificate from the borrower stating, among other things, that the release will not (1) adversely affect the rights of the lender under the loan documents with respect to the Remaining Property, (2) violate any document or instrument affecting the Remaining Property, or (3) adversely affect the use or operation of, or access to, the Remaining Property, and (vi)  compliance with REMIC related conditions.   

It is anticipated that after any release of the release parcels, buildings will be constructed on such parcels, and that such buildings will obstruct certain views of the LED Signage.  We cannot assure you that such construction will not result in a Reduction Event (as defined in footnote (24))  below. In addition, it is possible that office buildings will be constructed that could compete with The Reef Property.  
   
(23) The building consists of a mix of approximately 33.6% office space, 45.6% retail/showroom space, 18.2% event space, 1.8% storage space, and approximately 0.1% retail/cafe space. In addition, tenants representing approximately 15.5% of NRA and 9.3% of UW Base Rent expire in 2022.
   
(24) Approximately 40.2% of the underwritten effective gross income of the mortgaged property is from the licensee of the LED Signage located at the mortgaged property.  If any of the following (each a “Reduction Event”) occurs; (a) the advertising copy on the display area becomes materially obstructed from the view of vehicular traffic traveling in either direction on the 10 Freeway through no fault of licensee, (b) electrical service to the display area becomes unavailable or is interrupted, (c) based on the evaluation of a qualified, reputable and licensed general contractor, qualified, reputable and licensed electrical engineer or governmental authority, the structure cannot safely be used for the erection or maintenance of the display area for any reason, (d) the licensor is unable to obtain or maintain any permit for the continued use and/or maintenance of the display area, or (e) the licensor otherwise fails to repair, maintain or replace the structure and/or the display area, including the LED screen, and such Reduction Event results in a material and adverse reduction in net revenue for five business days (as to the events in (b) through (e)),  or 30 consecutive days (as to the events in (a)), the licensor and licensee are required to agree to an equitable adjustment of the rent for the LED Signage, or if the parties cannot agree, such reduction is required to be determined by an arbitration process.

It is anticipated that after any release of the release parcels described in footnote (22), buildings will be constructed on such parcels, and that such buildings will obstruct certain views of  the LED Signage.  We cannot assure you that such construction will not result in a Reduction Event.
   
(25) The Second Largest Tenant, Maker City LA, LLC, the Third Largest Tenant, Shipfront, LLC, and the Fifth Largest Tenant, PHR LA Mart, LLC, which collectively lease approximately 29.4% of the NRA at the related mortgaged property, are affiliates of the borrower.  In addition, according to the appraisal, there are various smaller showroom and storage spaces leased to entities in which the borrower sponsor has an equity interest, resulting in approximately 37.0% of the net rentable square footage being leased to affiliated tenants.
   
(26) The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., UBS AG, Bank of America, N.A., Bank of Montreal and Morgan Stanley Bank, N.A.

 

A-60 

 

 

(27) With respect to the Property identified as 17001 West Mercury Street (the “Gardner PILOT Property”), the Mortgage Loan is secured by a mortgage on the fee and leasehold interest of Mercury Street Industrial LLC (the “Gardner PILOT Borrower”), in the Gardner PILOT Property pursuant to that certain Base Lease dated as of April 1, 2018 (the “Gardner PILOT Base Lease”) by and between USIR II – Gardner, LLC (the “Original Gardner Company”) and the City of Gardner, Kansas (the “Gardner PILOT Lessor”) and that certain Lease Agreement dated as of April 1, 2018 (the “Gardner PILOT Lease”), by and between the Gardner PILOT Lessor and the Original Gardner Company, which expires on February 1, 2029. In order to encourage real estate development, the Gardner PILOT Lessor took leasehold title to the Gardner PILOT Property pursuant to the Gardner PILOT Base Lease, leased the Gardner Property back to the Original Gardner Company pursuant to the Gardner PILOT Lease and issued a bond in the maximum principal amount of $38,000,000 on April 1, 2018 for which the payment of the principal, redemption and interest on the bond and certain other costs of the bond transaction is equal to the rent due by the Original Gardner Company under the Gardner PILOT Lease. Under that certain Bond Purchase Agreement dated as of April 1, 2018, the Original Gardner Company agreed to purchase the bond at an interest rate of 2% per annum computed on actual/365/366-day basis and payable on each February 1, and as a result is entitled to certain exemptions from ad valorem and property taxes on real and personal property for a total period of 10 calendar years after the year in which the bond was issued with 100% tax abatement for the first 5 years and 20% less for each year thereafter, pursuant to that certain Payment in Lieu of Tax Agreement dated as of April 6, 2018 (the “Gardner Pilot Agreement”) by and between the Original Gardner Company and the Gardner Pilot Lessor. The Gardner PILOT Base Lease, the Gardner PILOT Lease and the Gardner PILOT Agreement were assigned from the Original Gardner Company to the Gardner PILOT Borrower pursuant to that certain Assignment and Assumption Agreement, dated December 30, 2020. Under the Gardner PILOT Agreement, the Gardner PILOT Borrower will make a payment in lieu of taxes in the amount of (i) $394 for the calendar year 2022, (ii) $402 for the calendar year 2023, (iii) $270,770 for the calendar year 2024, (iv) $546,955 for the calendar year 2025, (v) $828,636 for the calendar year 2026, (vi) $1,115,897 for the calendar year 2027 and (vii) $1,408,820 for the calendar year 2028. The bond must be paid in full on February 1, 2029. On the Origination Date, the Gardner PILOT Borrower has collaterally assigned all of its interest in the Gardner PILOT Base Lease, the Gardner PILOT Lease, the Gardner PILOT Agreement and related documents, including the bond, to the Mortgage Lender and caused the trustee holding the original bond to enter into a bond custody agreement in favor of Mortgage Lender.
   
(28) With respect to the Property identified as 5300 Centerpoint Parkway, Center Point Capital, LLC (the “Original OH PILOT Company”) receives a 100% property tax exemption pursuant to that certain Toy Road Community Reinvestment Area Agreement, dated as of December 15, 2003 (the “OH PILOT Lease”), by and between the Village of Obetz, Ohio (the “OH PILOT Lessor”) and the Original OH PILOT Company for a period of 15 years following completion by the property owner of construction of a 3,800,000 sq ft distribution facility (the “Project”) and delivery of a certificate of substantial completion to the OH PILOT Lessor.  The property owner is required to pay the OH PILOT Lessor an annual fee for the Project equal to the greater of (a) 1% of the dollar value of the tax exemption received under the OH PILOT Lease for that year or (b) $500.00, provided, however, the fee cannot exceed $2,500.  Pursuant to that certain Tax Increment Financing Agreement (“OH PILOT TIF Agreement”), dated as of December 15, 2003, between the Original OH PILOT Company and the OH PILOT Lessor, the property owner must make service payments in an amount equal to the amount of real property taxes would have been charged otherwise (less any other payments received by the OH PILOT Lessor) for a period of 30 years after the expiration of the OH PILOT Lease. The Borrowers have not provided evidence of assignment of the OH PILOT Lease and related documents from the Original OH PILOT Company to ILPT Obetz LLC, the corresponding Borrower entity under the Loan (which assignment is expected to be made after the Closing Date).
   
(29) With respect to the Property identified as 2020 Joe B. Jackson Parkway (the “TN PILOT Property”), the Mortgage Loan is secured by a mortgage on the leasehold interest of ILPT Murfreesboro LLC (the “TN PILOT Borrower”) in the TN PILOT Property pursuant to that certain Lease Agreement, dated December 21, 2011 (the “TN PILOT Lease”) by and between US Real Estate Limited Partnership and The Industrial Development Board of Rutherford County, Tennessee (the “TN PILOT Lessor”), as assigned from US Real Estate Limited Partnership to COLE ID Murfreesboro TN, LLC, the predecessor-in-interest to the TN Pilot Borrower, pursuant to that certain Assignment of Master Lease, dated December 21, 2011, and which expires on December 31, 2032. In order to increase employment and manufacturing in Rutherford County, Tennessee, the TN PILOT Lessor took ownership of the fee interest in the TN PILOT Property and as a result the TN PILOT Borrower is not required to pay any real or personal property taxes for the period of the TN PILOT Lease. TN PILOT Borrower will pay an economic development fee on or before December 1st of each year in the amount of 15% of the difference between (i) the ad valorem taxes that would be due for such year if the TN PILOT Property were not owned by the TN PILOT Lessor and (ii) the amount of payment in lieu of tax payments with respect to the TN PILOT Property for such year.  The TN PILOT Borrower has the option to purchase back the fee interest for $1 at any time prior to the expiration of the TN PILOT Lease.  The TN PILOT Lessor may not sell, assign, encumber or convey any part of the real property without the TN PILOT Borrower’s prior written consent. On the Origination Date, the TN PILOT Lessor has executed and delivered a consent agreement in favor of the Mortgage Lender encumbering its fee interest in the TN PILOT Property.

 

A-61 

 

 

(30) Number of Units does not include an approximately 4,400 SF adjacent, unimproved land parcel, which is collateral under the Mortgage Loan.
   
(31) Framing & Gil (2,386 SF) and Jaime Vasquez (1,116 SF) were underwritten as vacant space. The lease expirations for these tenants are January 31, 2025 and September 15, 2022, respectively.
   
(32) The Second Largest Tenant, Cayuga, leases 13,466 SF expiring September 30, 2031 and 8,275 SF expiring November 30, 2031.
   
(33) The Third Most Recent financials are based on one month, November 2019, annualized.
   
(34) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to incremental leasing at the Mortgaged Property, the removal of one-time expenses that were incurred in 2021, and the ICAP coming into effect.
   
(35) On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $350,000 (excluding lease termination payments), the borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $19,304, unless the TI/LC reserve account is thereafter equal to $800,000 (excluding lease termination payments).
   
(36) The Mortgaged Property benefits from a 25-year ICAP tax abatement, commencing in the 2021/2022 taxable year and burning off on a 10% per annum step down from year 16 to year 25. The abatement also includes an inflation protection component, above a 5% increase in taxable assessed value unrelated to structural improvements, which runs from year 2 to year 8.
   
(37) Upon a transfer of the Mortgaged Property and an assumption of the Mortgage Loan, the Mortgage Loan documents permit the then-sole member of any successor borrower to obtain mezzanine financing from a third-party lender secured by a pledge of the sole member’s equity ownership interest in the successor borrower provided that, among other conditions, (i) the combined maximum loan-to-value ratio may not exceed the lesser of (x) 69.6% and (y) the loan-to-value ratio immediately prior to such assumption, (ii) the combined minimum debt service coverage ratio may not be less than the greater of (x) 1.51x and (y) the debt service coverage ratio immediately prior to such assumption, (iii) the combined minimum debt yield may not be less than the greater of (x) 7.12% and (y) the debt yield immediately prior to such assumption, (iv) the lender receives a rating agency confirmation from each applicable rating agency and (v) the proposed mezzanine lender executes an intercreditor agreement in form and substance acceptable to the lender.
   
(38) The Mortgage Loan is part of a loan combination that was co-originated by Goldman Sachs Bank USA and Wells Fargo Bank, National Association.
   
(39) The 821 Route 97 Mortgaged Property is currently expected to undergo an expansion increasing the square footage of the related improvements from 145,485 SF to 221,876 SF. The expansion is expected to be completed by August 2022. At origination, the borrower funded a Shearer’s expansion allowance reserve in an amount equal to $12,243,079 in connection with the anticipated expansion. We cannot assure you that the expansion at the 821 Route 97 Mortgaged Property will be completed as expected or at all.
   
(40) One or more of the respective Mortgaged Properties are subject to a triple-net or modified gross lease with the related sole tenant and, therefore, have no or limited prior operating history and/or lack historical financial figures and information.
   
(41) The appraised value reflects the “Prospective Market Value Upon Completion of Free Rent Period to CIGNA”, which appraised value assumes stabilization of the 115 Tabor Road Property including the conclusion of the CIGNA free rent period by March 1, 2023. CIGNA’s lease is anticipated to commence in June 2022 and provides for nine months of free rent with approximately $4,081,560 of contractual rent abatement and  $153,000 of gap reserve funded at origination. There can be no assurance that such lease will commence, or that such tenant will commence paying rent thereunder, as anticipated or at all.

 

A-62 

 

 

(42) The Largest Tenant, CIGNA, has an option to contract one of three suites within its leased premises 18 months after its rent commencement date (the “First Contraction Date”) and on each following 18-month anniversary. If CIGNA elects to exercise the option on one suite, it may not surrender a second suite until the 18-month anniversary of the First Contraction Date occurring after the fourth anniversary of the rent commencement date. CIGNA may not surrender more than two suites during the lease term. In the event CIGNA exercises its contraction option, it will be required to pay the full contraction fee as outlined in CIGNA’s lease, which then is required to be posted with the lender. The loan is structured such that if the contraction fee received per schedule is less than $75 per SF of contracted space, the borrower will be required to post the difference up to $75 per SF, otherwise a cash flow sweep will commence.
   
(43) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to new leases signed by Global Aerospace and CIGNA.
   
(44) Historical financial information is unavailable because the property was recently acquired by the Sponsor in December of 2020.
   
(45) Historical financial information is not available because the Mortgaged Property was recently redeveloped for office use.
   
(46) The borrower provided an initial deposit of $1,000,000 in the form of two letters of credit in lieu of a cash deposit to fund the rollover reserve initial deposit in accordance with the Industry RiNo Station Mortgage Loan documents.
   
(47) The Most Recent NOI ($) is more than 10% higher than the Underwritten Net Operating Income ($) primarily because the Mortgaged Property was completed in 2019 and experienced recent lease-up and stabilization.
   
(48) The Second Largest Tenant, Dispatch Health, will have the right to terminate its lease immediately upon written notice, if, without limitation (a)(i) the landlord or any owner of the landlord is excluded from participation in any federally funded health care program during the lease term, or (ii) if at any time after November 21, 2019, it is determined that the landlord or any owner of the landlord is in breach of the compliance requirements set forth in the lease, and (b) the parties have not executed an amendment to the lease to ensure landlord’s compliance within 30 days following the beginning of required negotiations as set forth in the lease.
   
(49) The mortgage loan is part of a Loan Combination that was co-originated by JPMorgan Chase Bank (“JPMCB”), National Association and Starwood Mortgage Capital LLC. JPMCB will be contributing Note A-1-3-B and Note A-1-6 with an aggregate Cut-off Date Balance of $54,000,000 to the Benchmark 2022-B35 securitization.
   
(50) With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property.
   
(51) The portfolio is comprised of five parking garage properties that include 5,036 parking stalls and two mixed use properties that include 53 multifamily units.
   
(52) The portfolio includes 7,258 total parking stalls and 53 total multifamily units not presented in the Number of Units.
   
(53) The Assembly Mortgaged Property is comprised of 58,192 SF of office space and 22,955 SF of retail space. The Vinton Mortgaged Property is comprised of 5,693 SF of retail space and 21 multifamily units.
   
(54) The parking utilization for all parking garage properties has averaged over 100% since the first quarter of 2019. This data is not reflected in Annex A-1.
   
(55) The Bedrock Portfolio Loan Combination may be voluntarily prepaid in whole or in part in connection with a partial release, on or after the business day following February 1, 2024, with the payment of the yield maintenance premium if such prepayment occurs prior to the monthly payment date which is four months prior to the maturity date of the Bedrock Portfolio Loan Combination.

 

A-63 

 

 

(56) The One Woodward Avenue Mortgaged Property contains two separate leasehold parcels. Parcel B covers the southwest portion of the building and patio. Parcel C is covered by a lease with the City of Detroit and contains the sidewalk area around the building, including the ramp to the underground parking.
   
(57) The Largest Tenant, Quicken Loans Inc., leases 407,050 SF of space that expires on July 31, 2028, 183,664 SF of space that expires on August 31, 2023, 156,020 SF of space that expires on March 31, 2032, 122,475 SF of space that expires on April 30, 2024 and 21,124 SF of space that expires on January 7, 2030 and 15,602 SF of space that expire on October 31, 2025.
   
(58) The Fifth Largest Tenant, Coyote Logistics, has a one-time right to terminate its lease, effective as of the last day of the 70th full calendar month of its lease term, with at least nine months’ prior written notice and the payment of a termination fee in an amount equal to the sum of (i) the then unamortized brokerage commissions, tenant improvement allowance, the abatement of base rental and attorneys’ fees incurred by landlord in negotiating the lease, amortized on a straight-line basis over the initial term of the lease with interest on the unamortized balance at a rate of 6% per annum, plus (ii) an amount equal to three full calendar months’ rent at the then existing rates.
   
(59) The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., Bank of Montreal and Barclays Capital Real Estate Inc.
   
(60) The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of the Bell Works Loan Combination in full is permitted at any time following the earlier to occur of (i) April 8, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.
   
(61) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to potential income from vacant space and contractual rent steps.
   
(62) The borrower is required to deposit into a put price reserve, on a monthly basis, from the payment date occurring in July 2024 through and including the monthly payment date in June 2026, an amount equal to approximately $82,130; provided that such obligation may be satisfied upon delivery to lender of a letter of credit in an amount not less than the amount sufficient to pay to HTC Investor all amounts due and payable in connection with the exercise of the Put Option, which letter of credit serves as additional collateral for the Bell Works Loan Combination for so long as such letter of credit remains outstanding.
   
(63) The lockout period will be at least 25 payment dates beginning with and including the first payment date in May 2022. Defeasance of the 2550 M Street Loan Combination in whole (but not in part) is permitted at any time after the earlier of (i) March 31, 2026 and (ii) the second anniversary of the date on which the entire 2550 M Street Loan Combination has been securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.
   
(64) The borrower deposited approximately $3,150,000 into the Upfront TI/LC reserve at origination of the 2550 M Street Mortgage Loan, provided the lender may require the borrower to deposit an additional $2,000,000 into such reserve within two business days of written notice from lender (for a total required deposit of $5,150,000) in the event for any reason the lender is unable to draw on an existing $2,000,000 tenant letter of credit delivered by a tenant to borrower under such tenant’s lease, and deposited by borrower with the lender (the “Existing Tenant Letter of Credit”) upon an event of default under 2550 M Street Mortgage Loan documents, whether the lender’s inability to draw upon the Existing Tenant Letter of Credit is due to a refusal or undue delay by the issuing bank, any termination, cancellation, or other unavailability of the Existing Tenant Letter of Credit, the absence of the right to draw such Existing Tenant Letter of Credit pursuant to the terms and conditions of such tenant’s lease, or for any other reason whatsoever.
   
(65) The lockout period will be at least 24 payment dates beginning with and including the first payment date in June 2022. Defeasance of the Nut Tree Plaza Loan Combination in full is permitted at any time following the earlier to occur of (i) April 12, 2026 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.

 

A-64 

 

 

(66) The Mortgage Loan is part of a Loan Combination that was co-originated by Citi Real Estate Funding Inc. and Barclays Capital Real Estate Inc.
   
(67) The Second Largest Tenant at the 200 West Jackson Mortgaged Property, Olam Americans, Inc., has the right to terminate its lease on August 31, 2026 or March 31, 2028 with 12 months’ notice and the payment of a termination fee.
   
(68) The Third Largest Tenant at the 200 West Jackson Mortgaged Property, Camelot Illinois LLC, has the right to terminate its lease on August 31, 2025 with 9 months’ notice and the payment of a termination fee.
   
(69) There is 2,257 SF of retail space on the ground floor of the Mortgaged Property. The tenant, Ice Monster, currently pays base rent of $5,675.00 per month plus triple-net rent of $897.83 per month (0.7% of underwritten operating revenue in aggregate). Its lease expires in August 2026 and includes three, five-year extension options.
   
(70) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to underwriting to average occupancy levels prior to the COVID-19 pandemic at the ADR observed in 2019. The Mortgaged Property’s 2021-2022 performance reflects recovery from the COVID-19 pandemic as stay-at-home orders were lifted and travel began to rebound. We cannot assure you that the Mortgaged Property will revert to pre-COVID-19 performance.
   
(71) The Ongoing Replacement Reserve ($) is an FF&E reserve in an amount equal to (i) for the payment dates in May 2022 through April 2023, $21,286, and (ii) thereafter, the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement or (b) 1/12th of 4% of the operating income of the mortgaged property for the trailing 12-month period.
   
(72) On each monthly payment date commencing on January 2026 through and including August 2027, the borrowers are required to pay to lender $121,000 per month, for deposit into a future property improvement reserve (“Future PIP Reserve”). Then, commencing on the monthly payment date occurring in December 2027 through and including the monthly payment date occurring in October 2029, the borrowers are also required to pay to lender $121,000 per month for deposit into the Future PIP Reserve; provided however, following the date that a property improvement plan (“PIP”) has been entered into with respect to each of the three mortgaged properties, the monthly deposits commencing on December 2027 will end on the date that the lender has determined (in its sole but good-faith discretion) that the amount of funds on deposit in the Future PIP Reserve are equal to or exceed 100% of the estimated cost (as reasonably determined by the lender) to perform and complete all three PIPs at all three mortgaged properties that have not yet been completed.  The Future PIP Reserve is required to be released to the borrowers upon satisfaction of the following conditions: (i) the borrowers have delivered either new franchise agreements or replacement franchise agreements for all three mortgaged properties reasonably  acceptable to the lender for a term of at least two years beyond the GHC Hotel Portfolio mortgage loan term, (ii) there are no unpaid PIP costs for any of the three mortgaged properties, and (iii) the borrower for all three mortgaged properties has delivered an acceptable comfort letter from the applicable franchisor if a new franchise agreement is delivered.
   
(73) The mortgage loan was underwritten based on 2019 room revenues and room expenses.  2019 room revenues were $9,158,274, while room revenues for the trailing twelve months ended February 28, 2022 were $8,544,861.  There is no assurance as to what the actual room revenues of the mortgaged properties will be in the future.
   
(74) The increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the underwriting of 2019 room revenues.  
   
(75) The TI/LC Cap ($) is equal to the product of (x) $1.50 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 1,633,716.
   
(76) The borrower is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrower subject to certain conditions, including, without limitation: (i) such mezzanine loan is entered into no earlier than 180 days after the origination date, (ii) a combined maximum loan to value ratio of 55.55%, inclusive of the additional mezzanine debt, (iii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 3.80x, inclusive of the additional mezzanine debt, (iv) the debt yield at the closing of the mezzanine loan at least equal to 14.38%, inclusive of the additional mezzanine debt and (v) execution of a subordination and intercreditor agreement reasonably satisfactory to the lender.

 

A-65 

 

 

(77) With respect to the Grace Period - Default (Days), the Mortgage Loan documents provide the borrower with one, five-day grace period during the term of the Mortgage Loan for any payments due on a payment date (other than the payment due on the Maturity Date).
   
(78) The Replacement Reserve Cap ($) is equal to the product of (x) $0.20 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 328,664.
   
(79) The TI/LC Cap ($) is equal to the product of (x) $1.00 multiplied by (y) the aggregate number of rentable SF then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable SF is 328,664.
   
(80) The borrower is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrower subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 62.5%, inclusive of the additional mezzanine debt, (iii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 1.93x, inclusive of the additional mezzanine debt, (iv) the debt yield at the closing of the mezzanine loan at least equal to 9.7%, inclusive of the additional mezzanine debt and (v) execution of an intercreditor agreement reasonably satisfactory to the lender. In addition, future preferred equity is permitted upon certain conditions as described in the Mortgage Loan documents.
   
(81) The Mortgage Loan is part of a loan combination that was co-originated by Citi Real Estate Funding Inc., Wells Fargo Bank, National Association, Morgan Stanley Bank, N.A. and DBR Investments Co. Limited
   
(82) The monthly debt service payments are due on the 9th of each month, with a monetary default grace period of two business days, exercisable only once in any 12-month period.
   
(83) The lockout period will be at least 28 payment dates beginning with and including the first payment date in February 2022. Defeasance of the 601 Lexington Avenue Whole Loan in full is permitted at any time after the first payment date following the earlier to occur of (i) December 10, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period of 28 payments is based on the expected Benchmark 2022-B35 securitization closing date in May 2022. The actual lockout period may be longer.
   
(84) The Mortgaged Property is subject to a condominium regime known as the 601 Lexington Avenue condominium. The condominium is comprised of four units. The borrowers own three of the four units in fee simple (which include 94.4% of the common elements) and a leasehold interest in a portion of the fourth unit, known as the “Church Unit.” The units owned by the borrowers include 94.4% of the common elements, which entitles them to 94 of the 100 votes in the condominium regime (together with the right to appoint 6 of 7 board members).
   
(85) The Largest Tenant, Kirkland & Ellis (“K&E”) (36.8% of NRA), has $4,062,504 of outstanding free rent. Boston Properties Limited Partnership, a Delaware limited partnership (“BPLP”), an affiliate of the borrower sponsor, provided a payment guaranty for the outstanding free rent at origination. The Third Largest Tenant, NYU (11.7% of NRA), has not yet taken occupancy of its full space, which is expected in April or May of 2022. In addition, Citadel, the Fourth Largest Tenant (8.6% of NRA), has provided notice it intends to vacate its space at its lease expiration in August 2022.
   
(86) The Second Largest Tenant, Citibank, is currently subleasing suites 1900 and 2100 totaling 59,978 square feet (3.6% of NRA). The Fifth Largest Tenant, Freshfields, is currently subleasing suite 5510 totaling 15,932 square feet (1.0% of NRA). As of the origination date, Freshfields was also publicly marketing the remainder of its leased space for sublet.
   
(87) The Second Largest Tenant, Citibank, has leases that expire as follows (i) floors 18 and 20 (59,978 square feet) expire in December 2022, (ii) floors 19 and 21 (59,978 square feet) expire in August 2023, (iii) floor 23 (29,989 square feet) expires in April 2027 and (iv) floors 24 and 25 (59,978 square feet) expire in April 2032.
   
(88) The Largest Tenant, Kirkland & Ellis has a June 30, 2027 termination option on the 32nd floor with notice by March 31, 2026 and the payment of unamortized leasing costs. Additionally, as of February 28, 2034, K&E can terminate either its highest or lowest odd number floor other than the 51st floor (one floor only).
   
(89) There is no separate carveout guarantor or environmental indemnitor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the related Mortgage Loan documents.

 

A-66 

 

 

(90) At origination, BPLP, an affiliate of the borrowers, provided a guaranty in lieu of (i) depositing $52,315,328 into a reserve for approved leasing expenses outstanding at the time of origination and (ii) depositing $8,974,469 into a reserve for outstanding free and gap rent for six tenants. The aggregate amount guaranteed under any BPLP guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.
   
(91) The borrowers are permitted to provide a guaranty from BPLP, an affiliate of the borrowers, in lieu of all reserves, subject to certain conditions, including BPLP maintaining a senior unsecured credit rating of at least “BBB” by S&P and “Baa3” by Moody’s. The aggregate amount guaranteed under any BPLP Guaranty (when aggregated with the full amount of any letter of credit and/or cash on deposit) will be reduced as the borrowers expend funds for the purposes for which such funds would have otherwise been deposited in the applicable reserve account.
   
(92) If the current balance of the TI/LC reserve less the outstanding TI/LC reserve and free rent reserve is equal to or greater than the TI/LC Cap ($), then no monthly deposit into the TI/LC reserve is required pursuant to the loan documents.
   
(93) The Mortgaged Property is located within an “Enterprise Zone,” defined as a geographic area in which economic incentives are made available to businesses that expand through capital investment and/or job creation.  In connection with the foregoing, the Mortgaged Property benefits from real estate tax abatements from the City of Aberdeen and Harford County in the aggregate amount of approximately $32,311 per annum.  The Mortgage Loan was underwritten based on the abated tax amounts.
   
(94) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the fact that the most recent period reflects months impacted by the COVID-19 pandemic. In addition, the Underwritten Net Operating Income ($) includes an assumed occupancy of 65% which is higher than the occupancy of the trailing 12-month period ending in February 2022 of 54%.
   
(95) The Mortgaged Property is comprised of two hotel buildings, each affiliated with a hotel brand operated through a franchise agreement.  The Hilton Franchise Holding LLC Franchise Agreement expiration date is April 30, 2036.  The La Quinta Franchising LLC Franchise Agreement expiration date is August 8, 2038.
   
(96) On each monthly payment date that the amount then on deposit in the rollover reserve is less than $1,000,000 (“TI/LC Reserve Cap”), the borrower is required to deposit the sum of $18,212.33, for tenant improvements and leasing commissions that may be incurred following the origination date, which amounts are required to be transferred into the rollover reserve account until the TI/LC Reserve Cap is reached.
   
(97) The Second Largest Tenant, Bradley Arant Boult Cummings, has one termination option on the last day of the 84th month (i.e. February 2026) of its lease with 270 days’ written notice and payment of unamortized tenant improvements and leasing commissions at 7% interest, provided the tenant is not in default. Bradley Arant Boult Cummings also has one contraction option on the last day of the 60th month (i.e. February 2024) of its lease  to terminate the lease as to not more than 33.33% of the NRA then under the lease with 270 days’ written notice and payment of unamortized tenant improvements and leasing commissions at 7% interest, provided the tenant is not in default. The Third Largest Tenant, Balch & Bingham LLP, has a one-time contraction option by written notice at any time after January 1, 2025 to reduce the size of its premises by 5,443 SF along with payment of contraction fees, including unamortized tenant improvements and leasing commissions at 10% interest.
   
(98) The Third Largest Tenant, Balch & Bingham LLP, is in a free rent period through August 2022, which rent amount was reserved in escrow at loan origination.
   
(99) Current physical occupancy is 83.1%, however, the tenant Haddox Reid, which occupies 7.3% of NRA, has given notice to vacate and as a result is being underwritten as vacant. The tenant is expected to vacate in December 2022.  In addition, the Fifth Largest Tenant, Godwin Advertising Agency Inc., has been partially delinquent on its rent since August 2021.  The tenant has made periodic payments to catch up on overdue rent, and has proposed a repayment plan to the borrower pursuant to which it would repay all of its overdue rent by the end of 2022.  As of the origination date, the borrower had not agreed to such repayment plan.

 

A-67 

 

 

(100) The borrower has a parking license agreement at an adjacent garage which is owned by the Jackson Redevelopment Authority and master leased to a borrower sponsor affiliate.  Pursuant to the parking license agreement with the borrower sponsor affiliate, the borrower may lease up to 323 spaces required under certain tenant leases, at the same monthly rate charged to the general public.  Such license expires and is renewed at the same time as the related tenant leases.
   
(101) There is a restrictive covenant on a parcel of the mortgaged property providing that the property owner may not permit non-restrictive gaming operations (operations of more than 15 slot machines).  The Second Largest Tenant at the mortgaged property, Dotty’s, which leases approximately 17.2% of NRA, is a gaming tenant which, following an expansion of its space in 2018, operates more than 15 slot machines.  If a counterparty subject to the restrictive covenant claims that the landlord is violating the restrictions because of the Dotty’s expansion, the landlord has the right under the Dotty’s lease to terminate the 11,890 SF expansion space (10.4% of NRA) upon 30 days’ notice. In addition, the mortgaged property is subject to a reciprocal easement agreement with an adjacent Kohl’s store that provides that restaurant use, entertainment use, recreational use or training or educational use of the mortgaged property are not allowed without the consent of Kohl’s.  Kohl’s has not provided an estoppel with regard to such agreement.  The mortgaged property has several restaurant tenants
   
(102) Historical financial information is limited because the Mortgaged Property recently underwent and completed a major renovation.
   
(103) The Appraised Value ($) reflects the “prospective market value upon stabilization” of $23,750,000 as of November 1, 2022, which assumed at the time of the appraisal that the tenant spaces for Planet Fitness, the Largest Tenant, and STEM Daycare, the Second Largest Tenant, would be completed to market standards and that the respective tenant leases would commence within a reasonable time. The lease for Planet Fitness commenced on December 1, 2021. However, the premises for STEM Daycare is still undergoing its build-out and has not been delivered to the tenant. In connection with the ongoing build-out of the STEM Daycare’s premises, the borrower reserved $2,150,000 at loan origination. The “as-is” appraised value of the Mortgaged Property as of November 10, 2021 is $22,250,000, which would result in a Cut-off Date LTV Ratio of 59.8%.
   
(104) Ongoing real estate taxes reserve is currently suspended and will be suspended so long as (i) the Safeway lease remains in full force and effect with no defaults thereunder, (ii) no cash management trigger event has occurred and is continuing, and (iii) Safeway continues to pay real estate taxes directly. Ongoing TI/LC reserve is currently suspended and will be suspended so long as (i) the Safeway lease remains in full force and effect with no defaults thereunder, and (ii) no cash management trigger event has occurred and is continuing.
   
(105) The mortgaged property is subject to a triple-net lease with the related single tenant and, therefore, has no operating history.
   
(106) The borrower has the one-time right to convey a percentage interest in the mortgaged property to an additional borrower, such that the existing borrower and such additional borrower hold the mortgaged property as tenants-in-common, and have the transferee tenant-in-common borrower jointly assume all of the borrower’s obligations under the loan documents. The loan agreement provides that upon any such transfer, each tenant-in-common borrower waives its rights to partition.  
   
(107) The Loan Combination is structured with an ARD of November 6, 2026 and a final maturity date of April 6, 2031. The initial interest rate for the Novo Nordisk HQ Loan Combination is 2.83800% per annum. From and after the ARD, the per annum interest rate will be equal to the greater of (i) the initial interest rate plus 2.5000% and (ii) the swap rate in effect on the ARD plus 4.19000%.

 

A-68 

 

 

(108) In connection with the sale of the property to the related borrower, such borrower’s sole member (the “Novo Sole Member”) entered into an earnout agreement (the “Novo Earnout Agreement”) with the prior owner of the property (the “Novo Seller”) whereby the Novo Sole Member agreed to make a payment to the Novo Seller if the tenant at the property ever exercised its third expansion option under its lease (the “Novo Earnout Obligation”). The Novo Earnout Obligation is secured by a pledge of the Novo Sole Member’s 100% ownership interest in the borrower pursuant to a pledge agreement (the “Novo Earnout Pledge Agreement”). At origination, (i) the related lender funded a reserve equal to the Novo Earnout Obligation, which amount is required to be released to the Novo Seller, provided no event of default is continuing under the loan documents, as and when such amounts are due and payable under the Novo Earnout Agreement and (ii) the lender entered into a recognition agreement with the Novo Seller pursuant to which the lender agreed, among other things, (w) to send all notices under the loan documents to the Novo Seller, (x) to allow the Novo Seller to foreclose on the pledge and take over the borrower so long as a preapproved control party will own/control such borrower after foreclosure and so long as the permitted transfer provisions of the loan agreement and recognition agreement are satisfied, (y) to allow the Novo Seller to purchase the senior loan upon notice to the Novo Seller that an event of default under the loan is continuing (for payment of the full outstanding amount of the debt, including all default interest, fees and expenses) and (z) to accept payment of the monthly interest payment or any other payment obligation by the Novo Seller (as and when such payment is due and payable by the borrower) but no more than two times during the term of the Mortgage Loan.
   
(109) The lockbox account is initially Soft; provided, however, during the continuance of a cash management period, the Gem Tower Loan Combination documents permit the lender to deliver notices to each tenant instructing them to directly deposit all rents into the lender-controlled lockbox account.
   
(110) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the expiration of rent discounts and arrears related to the COVID-19 pandemic. In connection with the COVID-19 pandemic, the borrower granted rent deferrals in the amount of approximately $3,266,000 in the aggregate to the tenants at the Mortgaged Property, of which approximately (i) $2,673,000 has been forgiven and (ii) $593,000 remains unpaid. In addition, the Gem Tower Loan Combination documents permit the borrower to grant to any tenant on an ongoing basis, without the lender’s prior consent, deferral of up to four months of rent in the aggregate, provided that such deferred rent is required to be repaid prior to the expiration of the term of the related lease and the borrower delivers notice to the lender of any such deferral. At origination, the borrower deposited with the lender (i) approximately $551,668 in a rent deferral reserve in connection with any deferred rent as of the origination date and (ii) $1,000,000 in a rent stabilization reserve, to be held as additional collateral until the debt yield at the Mortgaged Property is no less than 9.6% for four consecutive fiscal quarters. We cannot assure you that the Mortgaged Property will become stabilized as expected or at all.
   
(111) The Mortgage Loan is secured by both the fee interest owned by Manhattan Property Development Corp. and the leasehold interest owned by IGT-City’s Property Development LLC in a retail condominium unit. The Mortgaged Property is leased in its entirety from the fee owner, Manhattan Property Development Corp., to IGT-City’s Property Development LLC pursuant to an operating lease. These two entities are the co-borrowers for the Mortgage Loan.
   
(112) The Fourth Largest Tenant, Diamond Scene of New York Corp., leases 315 SF expiring September 22, 2024 and 130 SF expiring January 20, 2025.
   
(113) An indirect owner of the borrowers is permitted to obtain mezzanine financing secured by a pledge of direct or indirect equity interests in the borrowers subject to certain conditions, including, without limitation: (i) a combined maximum loan to value ratio of 55.0%, inclusive of the additional mezzanine debt, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 2.97x, inclusive of the additional mezzanine debt, (iii) the debt yield at the closing of the mezzanine loan at least equal to 10.15%, inclusive of the additional mezzanine debt and (iv) execution of an intercreditor agreement reasonably satisfactory to the lender.
   
(114) The Appraised Value type for the Belair Plaza Mortgaged Property is Prospective Market Value Upon Completion and for the Goshen Village Mortgaged Property is Prospective Market Value Upon Completion/Stabilization
   
(115) The increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the renovations by Food Lion, improved store sales PSF and reimbursements.

 

A-69 

 

 

(116) Beginning April 6, 2024 through September 6, 2024, the borrower is required to make monthly deposits into an El Pescador renewal reserve in an amount equal to $21,687, unless the Second Largest Tenant, El Pescador, Inc. exercises its renewal option by March 30, 2024. To the extent the tenant timely exercises its renewal option described above, but thereafter does not exercise the next-occurring renewal option by the date that is six months prior to the then-current expiration date of the El Pescador lease, then the borrower is required to make monthly deposits of $21,687 into the El Pescador renewal reserve on each of the six monthly payment dates prior to the then-current lease expiration.
   
(117) There are two tenant-in-common borrowers that own the mortgaged property, each of which is a bankruptcy remote special purpose entity.
   
(118) Historical financial information is not available because the Mortgaged Property was acquired in 2022.
   
(119) On each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $500,000 (excluding lease termination payments), the borrowers are required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $6,800.
   
(120) Monthly deposits into the replacement reserve account will be reduced to approximately $1,360 upon the borrowers’ completion of the roof replacement, payment of all related expenses, and the roof being subject to a 20-year warranty.
   
(121) The ground lease expires on June 30, 2035 and has seven, five-year extension options for a fully extended expiration date of June 30, 2070. Ground rent is currently approximately $17,865 per month through June 30, 2025, will increase to approximately $19,116 per month on July 1, 2025, and increases further every five years thereafter during the term.
   
(122) The Fourth Largest Tenant, Shades, has signed a lease but is not yet open for business. We cannot assure you that Shades will open as expected or at all.
   
(123) The Best Western membership agreement renews each year for an additional one-year term ending November 30 of the following year as long as the owner pays its annual dues in full by November of each year. If the annual dues for an additional one-year renewal term are not paid in full in a timely manner, the borrower will be required to obtain the approval of the majority of the board of directors of Best Western International, Inc. in order to continue operating the mortgaged property under the flag.  Best Western International, Inc. is permitted to terminate the membership agreement at any time for cause.
   
(124) The Mortgaged Property was completed in late 2019 and achieved stabilized occupancy in late 2020 and, therefore, has no or limited prior operating history and/or lacks historical financial figures and information.
   
(125) Provided that no trigger period has occurred and is continuing, and that the Johns Hopkins lease remains in full force and effect with no defaults continuing thereunder, the borrower’s obligation to make the monthly deposits into the tax, rollover, and parking lease reserves will be suspended.
   
(126) The borrower is a tenant under a parking lease with the City of Baltimore where the city leases 30 parking spaces to the borrower for the Johns Hopkins MOB property’s use. The monthly rent for the parking lease is $1,500. The parking lease originally commenced in 2006 and had a 25-year term running through 2031. After acquisition by the borrower, a new parking lease was executed, which added an additional 10-year term, bringing the expiration date to December 31, 2041.
   
(127) Historical financial information and occupancy is not available because the 900 East Grand Avenue property was acquired in 2019 and underwent extensive renovations.

 

A-70